Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.76% first-year return on $148k initial cash invested.
-10.76%
Cash On Cash
3.85%
Cap Rate
0.63
DSCR
$4,638
Rent
-$1,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,638 income − $5,968 expenses = $1,330 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,203
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,638
Total Expenses
$5,968
Mortgage P&I
68%
$3,133
Property Taxes
19%
$895
Home Insurance
5%
$220
HOA
3%
$142
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$510