Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.95% first-year return on $148k initial cash invested.
-9.95%
Cash On Cash
4.06%
Cap Rate
0.66
DSCR
$3,832
Rent
-$1,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,832 income − $5,057 expenses = $1,225 out of pocket
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,181
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,832
Total Expenses
$5,057
Mortgage P&I
83%
$3,162
Property Taxes
10%
$373
Home Insurance
6%
$219
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422