Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.38% first-year return on $149k initial cash invested.
-6.38%
Cash On Cash
4.95%
Cap Rate
0.81
DSCR
$4,756
Rent
-$794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,756 income − $5,550 expenses = $794 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,257
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,756
Total Expenses
$5,550
Mortgage P&I
67%
$3,183
Property Taxes
11%
$526
Home Insurance
5%
$224
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523