Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.51% first-year return on $149k initial cash invested.
-7.51%
Cash On Cash
4.54%
Cap Rate
0.76
DSCR
$4,374
Rent
-$934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,374 income − $5,308 expenses = $934 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,374
Total Expenses
$5,308
Mortgage P&I
71%
$3,125
Property Taxes
10%
$448
Home Insurance
5%
$219
HOA
1%
$29
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481