Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.55% first-year return on $147k initial cash invested.
-14.55%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$2,828
Rent
-$1,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,828 income − $4,616 expenses = $1,788 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,163
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,828
Total Expenses
$4,616
Mortgage P&I
109%
$3,092
Property Taxes
12%
$344
Home Insurance
8%
$219
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311