Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.96% first-year return on $149k initial cash invested.
-15.96%
Cash On Cash
2.98%
Cap Rate
0.45
DSCR
$2,916
Rent
-$1,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,916 income − $4,901 expenses = $1,985 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,916
Total Expenses
$4,901
Mortgage P&I
117%
$3,421
Property Taxes
8%
$236
Home Insurance
8%
$219
HOA
1%
$33
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$321