Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.32% first-year return on $149k initial cash invested.
-13.32%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$3,572
Rent
-$1,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,572 income − $5,221 expenses = $1,649 out of pocket
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,219
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,572
Total Expenses
$5,221
Mortgage P&I
86%
$3,089
Property Taxes
20%
$707
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393