Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.04% first-year return on $149k initial cash invested.
-9.04%
Cash On Cash
4.54%
Cap Rate
0.71
DSCR
$4,113
Rent
-$1,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,113 income − $5,238 expenses = $1,125 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,113
Total Expenses
$5,238
Mortgage P&I
81%
$3,327
Property Taxes
7%
$284
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$123
Maintenance
4%
$165
Other
11%
$452