Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.98% first-year return on $149k initial cash invested.
-4.98%
Cash On Cash
4.97%
Cap Rate
0.86
DSCR
$4,944
Rent
-$619
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,246
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,944
Total Expenses
$5,563
Mortgage P&I
61%
$3,007
Property Taxes
12%
$609
Home Insurance
4%
$219
HOA
1%
$47
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544