Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.89% first-year return on $146k initial cash invested.
-10.89%
Cash On Cash
3.63%
Cap Rate
0.61
DSCR
$3,189
Rent
-$1,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,189 income − $4,519 expenses = $1,330 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,119
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,189
Total Expenses
$4,519
Mortgage P&I
96%
$3,054
Property Taxes
5%
$155
Home Insurance
7%
$224
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351