Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.51% first-year return on $149k initial cash invested.
-8.51%
Cash On Cash
4.47%
Cap Rate
0.72
DSCR
$3,974
Rent
-$1,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,974 income − $5,031 expenses = $1,057 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,237
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,974
Total Expenses
$5,031
Mortgage P&I
81%
$3,219
Property Taxes
5%
$218
Home Insurance
6%
$228
HOA
0%
$15
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437