Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.05% first-year return on $147k initial cash invested.
-11.05%
Cash On Cash
3.52%
Cap Rate
0.6
DSCR
$3,351
Rent
-$1,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,351 income − $4,702 expenses = $1,351 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,130
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,351
Total Expenses
$4,702
Mortgage P&I
90%
$3,016
Property Taxes
10%
$327
Home Insurance
7%
$219
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369