Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.44% first-year return on $149k initial cash invested.
-4.44%
Cash On Cash
5.3%
Cap Rate
0.89
DSCR
$5,298
Rent
-$551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,298 income − $5,849 expenses = $551 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,234
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,298
Total Expenses
$5,849
Mortgage P&I
58%
$3,090
Property Taxes
12%
$624
Home Insurance
4%
$210
HOA
2%
$123
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583