Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.31% first-year return on $148k initial cash invested.
-21.31%
Cash On Cash
1.74%
Cap Rate
0.26
DSCR
$2,002
Rent
-$2,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,002 income − $4,634 expenses = $2,632 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,002
Total Expenses
$4,634
Mortgage P&I
172%
$3,450
Property Taxes
14%
$287
Home Insurance
11%
$217
HOA
0%
$0
Property Management
12%
$240
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$220