Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.48% first-year return on $149k initial cash invested.
-12.48%
Cash On Cash
3.1%
Cap Rate
0.53
DSCR
$2,922
Rent
-$1,552
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
6.2%
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
$2,922
Total Expenses
$4,474
Mortgage P&I
104%
$3,047
Property Taxes
7%
$214
Home Insurance
7%
$219
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321