Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.23% first-year return on $149k initial cash invested.
-13.23%
Cash On Cash
3.71%
Cap Rate
0.57
DSCR
$4,551
Rent
-$1,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,551 income − $6,193 expenses = $1,642 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,236
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,551
Total Expenses
$6,193
Mortgage P&I
74%
$3,388
Property Taxes
19%
$877
Home Insurance
5%
$224
HOA
3%
$156
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501