Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.01% first-year return on $149k initial cash invested.
-12.01%
Cash On Cash
3.88%
Cap Rate
0.6
DSCR
$3,584
Rent
-$1,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,584 income − $5,078 expenses = $1,494 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,584
Total Expenses
$5,078
Mortgage P&I
94%
$3,370
Property Taxes
8%
$271
Home Insurance
6%
$219
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394