Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.33% first-year return on $149k initial cash invested.
-6.33%
Cash On Cash
4.95%
Cap Rate
0.81
DSCR
$4,834
Rent
-$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,834 income − $5,621 expenses = $787 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%
$6,249
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,834
Total Expenses
$5,621
Mortgage P&I
66%
$3,172
Property Taxes
12%
$586
Home Insurance
5%
$220
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532