Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.16% first-year return on $147k initial cash invested.
-7.16%
Cash On Cash
4.66%
Cap Rate
0.78
DSCR
$4,701
Rent
-$874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,701 income − $5,575 expenses = $874 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
$4,701
Total Expenses
$5,575
Mortgage P&I
65%
$3,063
Property Taxes
15%
$694
Home Insurance
5%
$220
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517