Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.88% first-year return on $149k initial cash invested.
-6.88%
Cash On Cash
4.75%
Cap Rate
0.8
DSCR
$5,568
Rent
-$854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,568 income − $6,422 expenses = $854 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,241
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,568
Total Expenses
$6,422
Mortgage P&I
56%
$3,100
Property Taxes
14%
$766
Home Insurance
4%
$222
HOA
8%
$441
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$612