Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.97% first-year return on $149k initial cash invested.
-5.97%
Cash On Cash
5.32%
Cap Rate
0.84
DSCR
$5,350
Rent
-$744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,350 income − $6,094 expenses = $744 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,261
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,350
Total Expenses
$6,094
Mortgage P&I
62%
$3,308
Property Taxes
12%
$615
Home Insurance
4%
$219
HOA
3%
$134
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588