Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.42% first-year return on $147k initial cash invested.
-8.42%
Cash On Cash
4.26%
Cap Rate
0.72
DSCR
$4,146
Rent
-$1,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,146 income − $5,175 expenses = $1,029 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,129
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,146
Total Expenses
$5,175
Mortgage P&I
73%
$3,041
Property Taxes
12%
$493
Home Insurance
6%
$231
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456