Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.93% first-year return on $147k initial cash invested.
-12.93%
Cash On Cash
3.49%
Cap Rate
0.55
DSCR
$3,033
Rent
-$1,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,033 income − $4,616 expenses = $1,583 out of pocket
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,138
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,033
Total Expenses
$4,616
Mortgage P&I
107%
$3,248
Property Taxes
4%
$127
Home Insurance
7%
$210
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334