Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.1% first-year return on $149k initial cash invested.
-14.1%
Cash On Cash
3.41%
Cap Rate
0.52
DSCR
$2,940
Rent
-$1,750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,940 income − $4,690 expenses = $1,750 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,233
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,940
Total Expenses
$4,690
Mortgage P&I
116%
$3,404
Property Taxes
2%
$60
Home Insurance
8%
$226
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$323