Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.72% first-year return on $149k initial cash invested.
-5.72%
Cash On Cash
4.81%
Cap Rate
0.82
DSCR
$4,138
Rent
-$711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,138
Total Expenses
$4,849
Mortgage P&I
74%
$3,050
Property Taxes
4%
$172
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$455