Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.41% first-year return on $147k initial cash invested.
-12.41%
Cash On Cash
3.12%
Cap Rate
0.53
DSCR
$3,160
Rent
-$1,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,160 income − $4,682 expenses = $1,522 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,153
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,160
Total Expenses
$4,682
Mortgage P&I
95%
$2,998
Property Taxes
12%
$390
Home Insurance
7%
$220
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$348