Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.97% first-year return on $149k initial cash invested.
-9.97%
Cash On Cash
4%
Cap Rate
0.66
DSCR
$3,646
Rent
-$1,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,646 income − $4,882 expenses = $1,236 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,229
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,646
Total Expenses
$4,882
Mortgage P&I
87%
$3,165
Property Taxes
7%
$243
Home Insurance
6%
$227
HOA
0%
$7
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401