Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.03% first-year return on $149k initial cash invested.
-9.03%
Cash On Cash
3.85%
Cap Rate
0.68
DSCR
$4,101
Rent
-$1,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,247
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,101
Total Expenses
$5,224
Mortgage P&I
72%
$2,964
Property Taxes
11%
$434
Home Insurance
6%
$228
HOA
5%
$204
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451