Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.22% first-year return on $149k initial cash invested.
-20.22%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$1,948
Rent
-$2,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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%
$6,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,948
Total Expenses
$4,463
Mortgage P&I
159%
$3,098
Property Taxes
25%
$479
Home Insurance
11%
$219
HOA
0%
$5
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214