Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.15% first-year return on $149k initial cash invested.
-10.15%
Cash On Cash
3.92%
Cap Rate
0.65
DSCR
$4,389
Rent
-$1,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,389 income − $5,652 expenses = $1,263 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,389
Total Expenses
$5,652
Mortgage P&I
71%
$3,130
Property Taxes
14%
$609
Home Insurance
5%
$219
HOA
5%
$200
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483