Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.98% first-year return on $149k initial cash invested.
-5.98%
Cash On Cash
4.95%
Cap Rate
0.82
DSCR
$4,526
Rent
-$744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,526 income − $5,270 expenses = $744 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
$4,526
Total Expenses
$5,270
Mortgage P&I
69%
$3,141
Property Taxes
8%
$371
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498