Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.67% first-year return on $149k initial cash invested.
-5.67%
Cash On Cash
4.91%
Cap Rate
0.84
DSCR
$5,036
Rent
-$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,036 income − $5,740 expenses = $704 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,235
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,036
Total Expenses
$5,740
Mortgage P&I
61%
$3,054
Property Taxes
13%
$665
Home Insurance
4%
$219
HOA
2%
$91
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554