Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.93% first-year return on $149k initial cash invested.
-15.93%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$2,700
Rent
-$1,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,700 income − $4,676 expenses = $1,976 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,230
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,700
Total Expenses
$4,676
Mortgage P&I
119%
$3,202
Property Taxes
15%
$398
Home Insurance
6%
$158
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297