Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.7% first-year return on $149k initial cash invested.
-7.7%
Cash On Cash
4.67%
Cap Rate
0.76
DSCR
$4,203
Rent
-$954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,203 income − $5,157 expenses = $954 out of pocket
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,222
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,203
Total Expenses
$5,157
Mortgage P&I
76%
$3,209
Property Taxes
7%
$292
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462