Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.78% first-year return on $149k initial cash invested.
-12.78%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$3,615
Rent
-$1,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,615 income − $5,205 expenses = $1,590 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,254
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,615
Total Expenses
$5,205
Mortgage P&I
86%
$3,097
Property Taxes
17%
$627
Home Insurance
6%
$224
HOA
1%
$27
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398