Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.75% first-year return on $148k initial cash invested.
-8.75%
Cash On Cash
4.29%
Cap Rate
0.71
DSCR
$4,124
Rent
-$1,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,124 income − $5,206 expenses = $1,082 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,212
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,124
Total Expenses
$5,206
Mortgage P&I
76%
$3,137
Property Taxes
9%
$372
Home Insurance
5%
$215
HOA
2%
$79
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454