Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.42% first-year return on $149k initial cash invested.
-10.42%
Cash On Cash
4.39%
Cap Rate
0.67
DSCR
$4,359
Rent
-$1,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,359 income − $5,655 expenses = $1,296 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,359
Total Expenses
$5,655
Mortgage P&I
78%
$3,408
Property Taxes
13%
$547
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479