Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.17% first-year return on $149k initial cash invested.
-9.17%
Cash On Cash
4.31%
Cap Rate
0.7
DSCR
$4,755
Rent
-$1,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,755 income − $5,892 expenses = $1,137 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,231
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,755
Total Expenses
$5,892
Mortgage P&I
67%
$3,183
Property Taxes
17%
$818
Home Insurance
5%
$224
HOA
1%
$50
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523