Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.21% first-year return on $149k initial cash invested.
-8.21%
Cash On Cash
4.52%
Cap Rate
0.74
DSCR
$5,102
Rent
-$1,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,102 income − $6,122 expenses = $1,020 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,243
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,102
Total Expenses
$6,122
Mortgage P&I
62%
$3,167
Property Taxes
17%
$885
Home Insurance
6%
$294
HOA
1%
$42
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561