Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.09% first-year return on $149k initial cash invested.
-7.09%
Cash On Cash
4.67%
Cap Rate
0.78
DSCR
$4,718
Rent
-$879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,718 income − $5,597 expenses = $879 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,227
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,718
Total Expenses
$5,597
Mortgage P&I
66%
$3,114
Property Taxes
14%
$659
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519