Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.18% first-year return on $149k initial cash invested.
-22.18%
Cash On Cash
1.43%
Cap Rate
0.22
DSCR
$1,467
Rent
-$2,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,467 income − $4,226 expenses = $2,759 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,467
Total Expenses
$4,226
Mortgage P&I
235%
$3,447
Property Taxes
4%
$61
Home Insurance
15%
$219
HOA
0%
$0
Property Management
12%
$176
CapEx
4%
$59
Vacancy
3%
$44
Maintenance
4%
$59
Other
11%
$161