Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.31% first-year return on $149k initial cash invested.
-7.31%
Cash On Cash
4.69%
Cap Rate
0.77
DSCR
$4,696
Rent
-$910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,696 income − $5,606 expenses = $910 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,261
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,696
Total Expenses
$5,606
Mortgage P&I
67%
$3,168
Property Taxes
13%
$620
Home Insurance
5%
$220
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517