Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.2% first-year return on $149k initial cash invested.
-16.2%
Cash On Cash
2.68%
Cap Rate
0.43
DSCR
$3,231
Rent
-$2,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,231 income − $5,242 expenses = $2,011 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,237
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,231
Total Expenses
$5,242
Mortgage P&I
101%
$3,275
Property Taxes
20%
$645
Home Insurance
7%
$224
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355