Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.58% first-year return on $149k initial cash invested.
-17.58%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$2,427
Rent
-$2,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,427 income − $4,606 expenses = $2,179 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,225
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,427
Total Expenses
$4,606
Mortgage P&I
124%
$3,018
Property Taxes
22%
$532
Home Insurance
10%
$231
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267