Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.21% first-year return on $147k initial cash invested.
-9.21%
Cash On Cash
4.13%
Cap Rate
0.69
DSCR
$4,232
Rent
-$1,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,232 income − $5,361 expenses = $1,129 out of pocket
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,144
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,232
Total Expenses
$5,361
Mortgage P&I
73%
$3,076
Property Taxes
14%
$595
Home Insurance
5%
$217
HOA
1%
$34
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466