Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.39% first-year return on $147k initial cash invested.
-16.39%
Cash On Cash
2.39%
Cap Rate
0.39
DSCR
$2,793
Rent
-$2,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,793 income − $4,804 expenses = $2,011 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,156
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,793
Total Expenses
$4,804
Mortgage P&I
112%
$3,126
Property Taxes
18%
$500
Home Insurance
8%
$228
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307