Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.11% first-year return on $149k initial cash invested.
-9.11%
Cash On Cash
4.07%
Cap Rate
0.69
DSCR
$4,116
Rent
-$1,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,116 income − $5,245 expenses = $1,129 out of pocket
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,224
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,116
Total Expenses
$5,245
Mortgage P&I
75%
$3,073
Property Taxes
7%
$299
Home Insurance
5%
$220
HOA
6%
$253
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$123
Maintenance
4%
$165
Other
11%
$453