Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.13% first-year return on $149k initial cash invested.
-12.13%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$3,882
Rent
-$1,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,882 income − $5,393 expenses = $1,511 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,260
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,882
Total Expenses
$5,393
Mortgage P&I
81%
$3,156
Property Taxes
18%
$691
Home Insurance
6%
$227
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427