Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.81% first-year return on $146k initial cash invested.
-12.81%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$2,715
Rent
-$1,560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,715 income − $4,275 expenses = $1,560 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,101
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,715
Total Expenses
$4,275
Mortgage P&I
112%
$3,045
Property Taxes
3%
$82
Home Insurance
8%
$224
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299