Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.86% first-year return on $149k initial cash invested.
-17.86%
Cash On Cash
1.96%
Cap Rate
0.32
DSCR
$1,964
Rent
-$2,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,964 income − $4,185 expenses = $2,221 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
$1,964
Total Expenses
$4,185
Mortgage P&I
161%
$3,163
Property Taxes
7%
$134
Home Insurance
11%
$219
HOA
0%
$0
Property Management
12%
$236
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$216