Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.37% first-year return on $148k initial cash invested.
-16.37%
Cash On Cash
2.9%
Cap Rate
0.44
DSCR
$2,696
Rent
-$2,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,696 income − $4,715 expenses = $2,019 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,696
Total Expenses
$4,715
Mortgage P&I
126%
$3,406
Property Taxes
6%
$174
Home Insurance
8%
$217
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297