Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.26% first-year return on $147k initial cash invested.
-11.26%
Cash On Cash
4.24%
Cap Rate
0.64
DSCR
$4,416
Rent
-$1,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,416 income − $5,797 expenses = $1,381 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,150
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,416
Total Expenses
$5,797
Mortgage P&I
76%
$3,376
Property Taxes
13%
$574
Home Insurance
5%
$215
HOA
3%
$130
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$132
Maintenance
4%
$177
Other
11%
$486