Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.74% first-year return on $149k initial cash invested.
-10.74%
Cash On Cash
4.32%
Cap Rate
0.66
DSCR
$4,172
Rent
-$1,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,172 income − $5,507 expenses = $1,335 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,246
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,172
Total Expenses
$5,507
Mortgage P&I
82%
$3,414
Property Taxes
8%
$345
Home Insurance
5%
$220
HOA
3%
$109
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459