Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.86% first-year return on $149k initial cash invested.
-10.86%
Cash On Cash
4.2%
Cap Rate
0.65
DSCR
$3,878
Rent
-$1,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,878 income − $5,224 expenses = $1,346 out of pocket
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,224
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,878
Total Expenses
$5,224
Mortgage P&I
87%
$3,367
Property Taxes
8%
$313
Home Insurance
6%
$226
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427