Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.24% first-year return on $148k initial cash invested.
-10.24%
Cash On Cash
3.88%
Cap Rate
0.64
DSCR
$3,930
Rent
-$1,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,930 income − $5,197 expenses = $1,267 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,212
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,930
Total Expenses
$5,197
Mortgage P&I
79%
$3,117
Property Taxes
13%
$525
Home Insurance
6%
$219
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432