Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.49% first-year return on $149k initial cash invested.
-15.49%
Cash On Cash
2.4%
Cap Rate
0.41
DSCR
$2,340
Rent
-$1,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,340 income − $4,266 expenses = $1,926 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,340
Total Expenses
$4,266
Mortgage P&I
132%
$3,084
Property Taxes
7%
$167
Home Insurance
9%
$219
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$257