Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.62% first-year return on $149k initial cash invested.
-14.62%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$3,874
Rent
-$1,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,874 income − $5,694 expenses = $1,820 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,256
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,874
Total Expenses
$5,694
Mortgage P&I
82%
$3,193
Property Taxes
14%
$526
Home Insurance
6%
$224
HOA
11%
$434
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426