Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.04% first-year return on $149k initial cash invested.
-4.04%
Cash On Cash
5.58%
Cap Rate
0.9
DSCR
$4,797
Rent
-$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,797 income − $5,299 expenses = $502 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,248
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,797
Total Expenses
$5,299
Mortgage P&I
67%
$3,215
Property Taxes
5%
$219
Home Insurance
5%
$228
HOA
0%
$5
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528