Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.62% first-year return on $149k initial cash invested.
-10.62%
Cash On Cash
4.32%
Cap Rate
0.66
DSCR
$4,065
Rent
-$1,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,065 income − $5,385 expenses = $1,320 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,243
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,065
Total Expenses
$5,385
Mortgage P&I
84%
$3,403
Property Taxes
9%
$372
Home Insurance
6%
$227
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447