Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.72% first-year return on $149k initial cash invested.
-8.72%
Cash On Cash
4.35%
Cap Rate
0.72
DSCR
$4,818
Rent
-$1,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,818 income − $5,904 expenses = $1,086 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,260
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,818
Total Expenses
$5,904
Mortgage P&I
66%
$3,164
Property Taxes
18%
$879
Home Insurance
5%
$222
HOA
0%
$0
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530