Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.74% first-year return on $149k initial cash invested.
-5.74%
Cash On Cash
4.99%
Cap Rate
0.83
DSCR
$4,580
Rent
-$714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,580 income − $5,294 expenses = $714 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%
$6,249
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,580
Total Expenses
$5,294
Mortgage P&I
68%
$3,132
Property Taxes
8%
$386
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504