Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.97% first-year return on $149k initial cash invested.
-4.97%
Cash On Cash
5.17%
Cap Rate
0.86
DSCR
$4,432
Rent
-$618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,432 income − $5,050 expenses = $618 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,432
Total Expenses
$5,050
Mortgage P&I
71%
$3,136
Property Taxes
4%
$188
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488