Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.13% first-year return on $149k initial cash invested.
-3.13%
Cash On Cash
5.58%
Cap Rate
0.94
DSCR
$4,875
Rent
-$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,875 income − $5,264 expenses = $389 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,239
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,875
Total Expenses
$5,264
Mortgage P&I
63%
$3,095
Property Taxes
5%
$259
Home Insurance
5%
$228
HOA
1%
$25
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536