Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.01% first-year return on $149k initial cash invested.
-0.01%
Cash On Cash
6.51%
Cap Rate
1.07
DSCR
$5,727
Rent
-$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,727 income − $5,728 expenses = $1 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,727
Total Expenses
$5,728
Mortgage P&I
55%
$3,163
Property Taxes
7%
$399
Home Insurance
4%
$219
HOA
0%
$0
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630