Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.32% first-year return on $147k initial cash invested.
-9.32%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$3,552
Rent
-$1,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,552 income − $4,690 expenses = $1,138 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$122k
Closing costs
1%
$6,122
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,552
Total Expenses
$4,690
Mortgage P&I
86%
$3,070
Property Taxes
5%
$193
Home Insurance
6%
$219
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391