Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.08% first-year return on $148k initial cash invested.
-10.08%
Cash On Cash
4.41%
Cap Rate
0.68
DSCR
$4,150
Rent
-$1,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,150 income − $5,395 expenses = $1,245 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,150
Total Expenses
$5,395
Mortgage P&I
81%
$3,355
Property Taxes
9%
$371
Home Insurance
5%
$217
HOA
1%
$42
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456