Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.86% first-year return on $149k initial cash invested.
-4.86%
Cash On Cash
5.36%
Cap Rate
0.88
DSCR
$5,276
Rent
-$605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,276 income − $5,881 expenses = $605 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,255
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,276
Total Expenses
$5,881
Mortgage P&I
60%
$3,187
Property Taxes
13%
$674
Home Insurance
4%
$227
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580