Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.55% first-year return on $147k initial cash invested.
-8.55%
Cash On Cash
4.21%
Cap Rate
0.71
DSCR
$3,886
Rent
-$1,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,886 income − $4,931 expenses = $1,045 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,130
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,886
Total Expenses
$4,931
Mortgage P&I
78%
$3,039
Property Taxes
8%
$324
Home Insurance
5%
$198
HOA
1%
$50
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427