Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.58% first-year return on $147k initial cash invested.
-17.58%
Cash On Cash
2.89%
Cap Rate
0.42
DSCR
$3,192
Rent
-$2,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,192 income − $5,349 expenses = $2,157 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,156
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,192
Total Expenses
$5,349
Mortgage P&I
110%
$3,512
Property Taxes
15%
$489
Home Insurance
8%
$262
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351