Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.44% first-year return on $148k initial cash invested.
-13.44%
Cash On Cash
3.77%
Cap Rate
0.57
DSCR
$3,963
Rent
-$1,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,963 income − $5,623 expenses = $1,660 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,202
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,963
Total Expenses
$5,623
Mortgage P&I
87%
$3,451
Property Taxes
15%
$600
Home Insurance
6%
$223
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436