Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.61% first-year return on $147k initial cash invested.
-8.61%
Cash On Cash
4.23%
Cap Rate
0.71
DSCR
$3,988
Rent
-$1,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,988 income − $5,041 expenses = $1,053 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,134
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,988
Total Expenses
$5,041
Mortgage P&I
77%
$3,057
Property Taxes
10%
$407
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439