Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.52% first-year return on $149k initial cash invested.
-11.52%
Cash On Cash
3.83%
Cap Rate
0.61
DSCR
$3,474
Rent
-$1,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,474 income − $4,900 expenses = $1,426 out of pocket
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,217
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,474
Total Expenses
$4,900
Mortgage P&I
94%
$3,272
Property Taxes
7%
$227
Home Insurance
6%
$220
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382