Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.95% first-year return on $149k initial cash invested.
-11.95%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$3,352
Rent
-$1,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,352 income − $4,839 expenses = $1,487 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,256
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,352
Total Expenses
$4,839
Mortgage P&I
93%
$3,122
Property Taxes
10%
$350
Home Insurance
7%
$227
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369