Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.72% first-year return on $149k initial cash invested.
-9.72%
Cash On Cash
4.9%
Cap Rate
0.71
DSCR
$4,354
Rent
-$1,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,354 income − $5,557 expenses = $1,203 out of pocket
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,217
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,354
Total Expenses
$5,557
Mortgage P&I
82%
$3,570
Property Taxes
8%
$352
Home Insurance
4%
$155
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479