Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.57% first-year return on $148k initial cash invested.
-10.57%
Cash On Cash
3.94%
Cap Rate
0.64
DSCR
$3,726
Rent
-$1,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,726 income − $5,030 expenses = $1,304 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,726
Total Expenses
$5,030
Mortgage P&I
86%
$3,187
Property Taxes
10%
$354
Home Insurance
6%
$220
HOA
0%
$2
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410