Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.6% first-year return on $149k initial cash invested.
-9.6%
Cash On Cash
4.27%
Cap Rate
0.68
DSCR
$3,898
Rent
-$1,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,898 income − $5,092 expenses = $1,194 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,898
Total Expenses
$5,092
Mortgage P&I
84%
$3,263
Property Taxes
7%
$284
Home Insurance
6%
$219
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429