Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.49% first-year return on $149k initial cash invested.
-5.49%
Cash On Cash
4.96%
Cap Rate
0.84
DSCR
$4,719
Rent
-$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,719 income − $5,401 expenses = $682 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,247
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,719
Total Expenses
$5,401
Mortgage P&I
65%
$3,077
Property Taxes
11%
$500
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519