Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.97% first-year return on $147k initial cash invested.
-10.97%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$4,269
Rent
-$1,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,269 income − $5,613 expenses = $1,344 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,145
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,269
Total Expenses
$5,613
Mortgage P&I
72%
$3,076
Property Taxes
15%
$659
Home Insurance
5%
$217
HOA
5%
$209
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470