Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.47% first-year return on $149k initial cash invested.
-19.47%
Cash On Cash
2.28%
Cap Rate
0.34
DSCR
$2,434
Rent
-$2,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,434 income − $4,856 expenses = $2,422 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,434
Total Expenses
$4,856
Mortgage P&I
144%
$3,513
Property Taxes
12%
$297
Home Insurance
9%
$219
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268