Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.81% first-year return on $149k initial cash invested.
-10.81%
Cash On Cash
3.9%
Cap Rate
0.64
DSCR
$4,830
Rent
-$1,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,830 income − $6,174 expenses = $1,344 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,830
Total Expenses
$6,174
Mortgage P&I
66%
$3,183
Property Taxes
23%
$1,130
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531