Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.31% first-year return on $147k initial cash invested.
-8.31%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$5,040
Rent
-$1,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,040 income − $6,056 expenses = $1,016 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,128
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,040
Total Expenses
$6,056
Mortgage P&I
61%
$3,068
Property Taxes
17%
$867
Home Insurance
4%
$215
HOA
4%
$192
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$554