Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.1% first-year return on $148k initial cash invested.
-10.1%
Cash On Cash
4%
Cap Rate
0.65
DSCR
$3,536
Rent
-$1,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,536 income − $4,781 expenses = $1,245 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,536
Total Expenses
$4,781
Mortgage P&I
90%
$3,166
Property Taxes
6%
$197
Home Insurance
6%
$217
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389