Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.57% first-year return on $147k initial cash invested.
-9.57%
Cash On Cash
4.02%
Cap Rate
0.67
DSCR
$4,040
Rent
-$1,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,040 income − $5,216 expenses = $1,176 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,162
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,040
Total Expenses
$5,216
Mortgage P&I
76%
$3,080
Property Taxes
13%
$540
Home Insurance
6%
$222
HOA
0%
$0
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$444