Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.97% first-year return on $149k initial cash invested.
-4.97%
Cash On Cash
5.73%
Cap Rate
0.88
DSCR
$4,808
Rent
-$616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,808 income − $5,424 expenses = $616 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,228
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,808
Total Expenses
$5,424
Mortgage P&I
71%
$3,398
Property Taxes
3%
$168
Home Insurance
5%
$224
HOA
0%
$0
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529