Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.27% first-year return on $147k initial cash invested.
-19.27%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$1,674
Rent
-$2,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,674 income − $4,037 expenses = $2,363 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,150
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,674
Total Expenses
$4,037
Mortgage P&I
183%
$3,069
Property Taxes
11%
$184
Home Insurance
13%
$215
HOA
0%
$0
Property Management
12%
$201
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$184