Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.08% first-year return on $149k initial cash invested.
-9.08%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$4,767
Rent
-$1,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,767 income − $5,896 expenses = $1,129 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,767
Total Expenses
$5,896
Mortgage P&I
65%
$3,098
Property Taxes
19%
$927
Home Insurance
5%
$219
HOA
1%
$31
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524