Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.53% first-year return on $147k initial cash invested.
-11.53%
Cash On Cash
3.49%
Cap Rate
0.58
DSCR
$3,306
Rent
-$1,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,306 income − $4,718 expenses = $1,412 out of pocket
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,142
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,306
Total Expenses
$4,718
Mortgage P&I
93%
$3,065
Property Taxes
9%
$284
Home Insurance
7%
$245
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364