Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.33% first-year return on $149k initial cash invested.
-5.33%
Cash On Cash
5.12%
Cap Rate
0.85
DSCR
$4,978
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,978 income − $5,639 expenses = $661 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,233
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,978
Total Expenses
$5,639
Mortgage P&I
63%
$3,123
Property Taxes
12%
$609
Home Insurance
4%
$215
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$548