Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8% first-year return on $149k initial cash invested.
-8%
Cash On Cash
4.91%
Cap Rate
0.76
DSCR
$4,678
Rent
-$995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,678 income − $5,673 expenses = $995 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,253
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,678
Total Expenses
$5,673
Mortgage P&I
72%
$3,367
Property Taxes
11%
$494
Home Insurance
5%
$222
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515