Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.71% first-year return on $147k initial cash invested.
-9.71%
Cash On Cash
4.13%
Cap Rate
0.67
DSCR
$3,644
Rent
-$1,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,644 income − $4,830 expenses = $1,186 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$122k
Closing costs
1%
$6,122
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,644
Total Expenses
$4,830
Mortgage P&I
86%
$3,145
Property Taxes
6%
$220
Home Insurance
6%
$226
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401