Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.95% first-year return on $149k initial cash invested.
-17.95%
Cash On Cash
2.72%
Cap Rate
0.4
DSCR
$2,896
Rent
-$2,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,896 income − $5,128 expenses = $2,232 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
7.6%
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
$2,896
Total Expenses
$5,128
Mortgage P&I
122%
$3,533
Property Taxes
13%
$390
Home Insurance
8%
$219
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319