Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.82% first-year return on $148k initial cash invested.
-11.82%
Cash On Cash
4.11%
Cap Rate
0.63
DSCR
$4,778
Rent
-$1,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,778 income − $6,231 expenses = $1,453 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$123k
Closing costs
1%
$6,169
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,778
Total Expenses
$6,231
Mortgage P&I
71%
$3,377
Property Taxes
15%
$716
Home Insurance
5%
$219
HOA
6%
$295
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$526