Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.61% first-year return on $149k initial cash invested.
-10.61%
Cash On Cash
3.89%
Cap Rate
0.64
DSCR
$3,994
Rent
-$1,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,994 income − $5,315 expenses = $1,321 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,257
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,994
Total Expenses
$5,315
Mortgage P&I
80%
$3,189
Property Taxes
11%
$436
Home Insurance
6%
$245
HOA
2%
$87
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439