Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.75% first-year return on $147k initial cash invested.
-11.75%
Cash On Cash
3.52%
Cap Rate
0.58
DSCR
$3,640
Rent
-$1,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,640 income − $5,081 expenses = $1,441 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,640
Total Expenses
$5,081
Mortgage P&I
85%
$3,101
Property Taxes
7%
$251
Home Insurance
6%
$219
HOA
7%
$272
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400