Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.47% first-year return on $149k initial cash invested.
-11.47%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$4,616
Rent
-$1,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,616 income − $6,043 expenses = $1,427 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,253
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,616
Total Expenses
$6,043
Mortgage P&I
69%
$3,175
Property Taxes
11%
$493
Home Insurance
17%
$805
HOA
0%
$0
Property Management
12%
$554
CapEx
4%
$185
Vacancy
3%
$138
Maintenance
4%
$185
Other
11%
$508