Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.1% first-year return on $147k initial cash invested.
-9.1%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$4,304
Rent
-$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,304 income − $5,419 expenses = $1,115 out of pocket
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,142
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,304
Total Expenses
$5,419
Mortgage P&I
71%
$3,044
Property Taxes
16%
$691
Home Insurance
5%
$222
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473