Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.33% first-year return on $149k initial cash invested.
-9.33%
Cash On Cash
4.17%
Cap Rate
0.69
DSCR
$4,146
Rent
-$1,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,146 income − $5,302 expenses = $1,156 out of pocket
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,222
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,146
Total Expenses
$5,302
Mortgage P&I
76%
$3,150
Property Taxes
11%
$471
Home Insurance
7%
$271
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456