Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.79% first-year return on $149k initial cash invested.
-12.79%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$2,865
Rent
-$1,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,865 income − $4,451 expenses = $1,586 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,231
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,865
Total Expenses
$4,451
Mortgage P&I
108%
$3,090
Property Taxes
6%
$158
Home Insurance
8%
$228
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315