Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.85% first-year return on $149k initial cash invested.
-13.85%
Cash On Cash
3.08%
Cap Rate
0.51
DSCR
$4,131
Rent
-$1,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,131 income − $5,854 expenses = $1,723 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,131
Total Expenses
$5,854
Mortgage P&I
77%
$3,163
Property Taxes
24%
$986
Home Insurance
5%
$219
HOA
2%
$82
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454