Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.34% first-year return on $149k initial cash invested.
-18.34%
Cash On Cash
2.13%
Cap Rate
0.34
DSCR
$2,690
Rent
-$2,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,690 income − $4,971 expenses = $2,281 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,690
Total Expenses
$4,971
Mortgage P&I
122%
$3,284
Property Taxes
21%
$552
Home Insurance
8%
$219
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296