Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.63% first-year return on $147k initial cash invested.
-8.63%
Cash On Cash
4.23%
Cap Rate
0.7
DSCR
$3,651
Rent
-$1,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,651 income − $4,705 expenses = $1,054 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,125
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,651
Total Expenses
$4,705
Mortgage P&I
84%
$3,068
Property Taxes
5%
$176
Home Insurance
6%
$219
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402