Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.65% first-year return on $149k initial cash invested.
-6.65%
Cash On Cash
4.73%
Cap Rate
0.79
DSCR
$4,623
Rent
-$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,623 income − $5,450 expenses = $827 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,252
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,623
Total Expenses
$5,450
Mortgage P&I
67%
$3,105
Property Taxes
12%
$544
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509