Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.65% first-year return on $148k initial cash invested.
-12.65%
Cash On Cash
3.85%
Cap Rate
0.58
DSCR
$3,446
Rent
-$1,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,446 income − $5,007 expenses = $1,561 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,197
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,446
Total Expenses
$5,007
Mortgage P&I
99%
$3,410
Property Taxes
6%
$198
Home Insurance
7%
$227
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379