Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.26% first-year return on $149k initial cash invested.
-8.26%
Cash On Cash
4.17%
Cap Rate
0.72
DSCR
$4,098
Rent
-$1,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,098 income − $5,125 expenses = $1,027 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,249
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,098
Total Expenses
$5,125
Mortgage P&I
74%
$3,037
Property Taxes
12%
$475
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451