Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.94% first-year return on $149k initial cash invested.
-3.94%
Cash On Cash
5.42%
Cap Rate
0.9
DSCR
$4,803
Rent
-$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,803 income − $5,292 expenses = $489 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,240
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,803
Total Expenses
$5,292
Mortgage P&I
65%
$3,114
Property Taxes
6%
$276
Home Insurance
6%
$270
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528