Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.18% first-year return on $149k initial cash invested.
-10.18%
Cash On Cash
4.12%
Cap Rate
0.66
DSCR
$3,975
Rent
-$1,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,975 income − $5,237 expenses = $1,262 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,226
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,975
Total Expenses
$5,237
Mortgage P&I
82%
$3,240
Property Taxes
9%
$376
Home Insurance
6%
$220
HOA
1%
$50
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437