Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.5% first-year return on $147k initial cash invested.
-9.5%
Cash On Cash
4.4%
Cap Rate
0.7
DSCR
$4,836
Rent
-$1,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,836 income − $5,998 expenses = $1,162 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,129
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,836
Total Expenses
$5,998
Mortgage P&I
67%
$3,218
Property Taxes
12%
$575
Home Insurance
4%
$206
HOA
7%
$356
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532