Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.14% first-year return on $149k initial cash invested.
-19.14%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$1,490
Rent
-$2,380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,490 income − $3,870 expenses = $2,380 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,490
Total Expenses
$3,870
Mortgage P&I
203%
$3,025
Property Taxes
8%
$118
Home Insurance
15%
$219
HOA
0%
$0
Property Management
12%
$179
CapEx
4%
$60
Vacancy
3%
$45
Maintenance
4%
$60
Other
11%
$164