Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.52% first-year return on $149k initial cash invested.
-21.52%
Cash On Cash
1.3%
Cap Rate
0.21
DSCR
$2,262
Rent
-$2,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,262 income − $4,931 expenses = $2,669 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,262
Total Expenses
$4,931
Mortgage P&I
144%
$3,255
Property Taxes
26%
$590
Home Insurance
10%
$218
HOA
4%
$100
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$249