Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.7% first-year return on $147k initial cash invested.
-10.7%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$3,324
Rent
-$1,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,324 income − $4,631 expenses = $1,307 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$122k
Closing costs
1%
$6,123
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,324
Total Expenses
$4,631
Mortgage P&I
93%
$3,082
Property Taxes
6%
$198
Home Insurance
7%
$220
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366