Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.77% first-year return on $147k initial cash invested.
-8.77%
Cash On Cash
4.32%
Cap Rate
0.71
DSCR
$3,885
Rent
-$1,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,885 income − $4,961 expenses = $1,076 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,150
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,885
Total Expenses
$4,961
Mortgage P&I
81%
$3,135
Property Taxes
6%
$249
Home Insurance
6%
$215
HOA
1%
$42
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427