Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.91% first-year return on $149k initial cash invested.
-15.91%
Cash On Cash
2.66%
Cap Rate
0.43
DSCR
$3,340
Rent
-$1,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,340 income − $5,314 expenses = $1,974 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,232
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,340
Total Expenses
$5,314
Mortgage P&I
96%
$3,220
Property Taxes
21%
$698
Home Insurance
7%
$222
HOA
1%
$38
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367