Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.72% first-year return on $146k initial cash invested.
-9.72%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$3,669
Rent
-$1,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,669 income − $4,853 expenses = $1,184 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,105
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,669
Total Expenses
$4,853
Mortgage P&I
82%
$3,004
Property Taxes
7%
$272
Home Insurance
7%
$242
HOA
2%
$87
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404