Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.4% first-year return on $147k initial cash invested.
-10.4%
Cash On Cash
4.52%
Cap Rate
0.68
DSCR
$4,362
Rent
-$1,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,362 income − $5,638 expenses = $1,276 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,154
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,362
Total Expenses
$5,638
Mortgage P&I
78%
$3,418
Property Taxes
4%
$186
Home Insurance
5%
$220
HOA
8%
$332
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$480