Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.58% first-year return on $149k initial cash invested.
-11.58%
Cash On Cash
3.44%
Cap Rate
0.59
DSCR
$4,323
Rent
-$1,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,323 income − $5,765 expenses = $1,442 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,257
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,323
Total Expenses
$5,765
Mortgage P&I
71%
$3,065
Property Taxes
24%
$1,019
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476