Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.81% first-year return on $149k initial cash invested.
-15.81%
Cash On Cash
2.95%
Cap Rate
0.45
DSCR
$2,904
Rent
-$1,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,904 income − $4,864 expenses = $1,960 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,225
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,904
Total Expenses
$4,864
Mortgage P&I
116%
$3,375
Property Taxes
9%
$272
Home Insurance
8%
$231
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319