Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.21% first-year return on $147k initial cash invested.
-12.21%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$3,465
Rent
-$1,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,465 income − $4,963 expenses = $1,498 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,152
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,465
Total Expenses
$4,963
Mortgage P&I
88%
$3,047
Property Taxes
15%
$518
Home Insurance
6%
$219
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381