Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.57% first-year return on $151k initial cash invested.
-6.57%
Cash On Cash
4.91%
Cap Rate
0.8
DSCR
$4,098
Rent
-$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,098 income − $4,925 expenses = $827 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,331
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,098
Total Expenses
$4,925
Mortgage P&I
79%
$3,254
Property Taxes
1%
$53
Home Insurance
5%
$224
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451