Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.43% first-year return on $149k initial cash invested.
-6.43%
Cash On Cash
5%
Cap Rate
0.81
DSCR
$4,732
Rent
-$799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,732 income − $5,531 expenses = $799 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,239
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,732
Total Expenses
$5,531
Mortgage P&I
68%
$3,209
Property Taxes
9%
$407
Home Insurance
5%
$224
HOA
2%
$82
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521