Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.64% first-year return on $149k initial cash invested.
-6.64%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$5,194
Rent
-$825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,194 income − $6,019 expenses = $825 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,244
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,194
Total Expenses
$6,019
Mortgage P&I
60%
$3,120
Property Taxes
7%
$368
Home Insurance
4%
$220
HOA
10%
$545
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571