Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.07% first-year return on $147k initial cash invested.
-17.07%
Cash On Cash
2.3%
Cap Rate
0.37
DSCR
$2,368
Rent
-$2,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,368 income − $4,462 expenses = $2,094 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,154
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,368
Total Expenses
$4,462
Mortgage P&I
134%
$3,177
Property Taxes
11%
$252
Home Insurance
10%
$228
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$260