Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.87% first-year return on $149k initial cash invested.
-8.87%
Cash On Cash
4.23%
Cap Rate
0.7
DSCR
$4,269
Rent
-$1,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,269 income − $5,367 expenses = $1,098 out of pocket
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,219
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,269
Total Expenses
$5,367
Mortgage P&I
73%
$3,120
Property Taxes
13%
$543
Home Insurance
5%
$222
HOA
1%
$30
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470