Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.53% first-year return on $148k initial cash invested.
-8.53%
Cash On Cash
4.25%
Cap Rate
0.71
DSCR
$4,281
Rent
-$1,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,281 income − $5,334 expenses = $1,053 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,194
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,281
Total Expenses
$5,334
Mortgage P&I
72%
$3,076
Property Taxes
12%
$493
Home Insurance
5%
$228
HOA
2%
$82
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471