Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.79% first-year return on $148k initial cash invested.
-13.79%
Cash On Cash
3.42%
Cap Rate
0.53
DSCR
$3,210
Rent
-$1,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,210 income − $4,913 expenses = $1,703 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,201
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,210
Total Expenses
$4,913
Mortgage P&I
104%
$3,344
Property Taxes
8%
$260
Home Insurance
7%
$219
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353