Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.71% first-year return on $147k initial cash invested.
-11.71%
Cash On Cash
4.11%
Cap Rate
0.63
DSCR
$4,676
Rent
-$1,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,676 income − $6,114 expenses = $1,438 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,159
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,676
Total Expenses
$6,114
Mortgage P&I
72%
$3,361
Property Taxes
20%
$945
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514