Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.47% first-year return on $146k initial cash invested.
-14.47%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$3,147
Rent
-$1,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,147 income − $4,913 expenses = $1,766 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,119
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,147
Total Expenses
$4,913
Mortgage P&I
98%
$3,086
Property Taxes
17%
$529
Home Insurance
7%
$228
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346