Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.96% first-year return on $148k initial cash invested.
-10.96%
Cash On Cash
3.75%
Cap Rate
0.62
DSCR
$3,747
Rent
-$1,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,747 income − $5,097 expenses = $1,350 out of pocket
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,184
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,747
Total Expenses
$5,097
Mortgage P&I
84%
$3,132
Property Taxes
9%
$338
Home Insurance
6%
$228
HOA
3%
$125
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412