Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.16% first-year return on $149k initial cash invested.
-16.16%
Cash On Cash
2.99%
Cap Rate
0.45
DSCR
$3,388
Rent
-$2,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,388 income − $5,398 expenses = $2,010 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,388
Total Expenses
$5,398
Mortgage P&I
101%
$3,431
Property Taxes
18%
$594
Home Insurance
6%
$219
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373