Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.18% first-year return on $148k initial cash invested.
-9.18%
Cash On Cash
4.13%
Cap Rate
0.69
DSCR
$4,683
Rent
-$1,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,683 income − $5,815 expenses = $1,132 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%
$6,193
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,683
Total Expenses
$5,815
Mortgage P&I
66%
$3,079
Property Taxes
20%
$926
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515