Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.78% first-year return on $149k initial cash invested.
-9.78%
Cash On Cash
4.44%
Cap Rate
0.69
DSCR
$4,724
Rent
-$1,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,724 income − $5,942 expenses = $1,218 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,258
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,724
Total Expenses
$5,942
Mortgage P&I
71%
$3,342
Property Taxes
17%
$783
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520