Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.65% first-year return on $148k initial cash invested.
-8.65%
Cash On Cash
4.2%
Cap Rate
0.7
DSCR
$3,699
Rent
-$1,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,699 income − $4,762 expenses = $1,063 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$123k
Closing costs
1%
$6,168
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,699
Total Expenses
$4,762
Mortgage P&I
83%
$3,076
Property Taxes
4%
$130
Home Insurance
8%
$298
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407