Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11% first-year return on $147k initial cash invested.
-11%
Cash On Cash
3.84%
Cap Rate
0.62
DSCR
$3,840
Rent
-$1,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,840 income − $5,190 expenses = $1,350 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,155
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,840
Total Expenses
$5,190
Mortgage P&I
82%
$3,165
Property Taxes
13%
$504
Home Insurance
6%
$215
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422