Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.36% first-year return on $149k initial cash invested.
-15.36%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$3,066
Rent
-$1,910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,066 income − $4,976 expenses = $1,910 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,066
Total Expenses
$4,976
Mortgage P&I
103%
$3,171
Property Taxes
18%
$543
Home Insurance
7%
$219
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337