Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.43% first-year return on $149k initial cash invested.
-12.43%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$3,260
Rent
-$1,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,260 income − $4,803 expenses = $1,543 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,237
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,260
Total Expenses
$4,803
Mortgage P&I
96%
$3,119
Property Taxes
11%
$348
Home Insurance
7%
$228
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359