Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.19% first-year return on $151k initial cash invested.
-4.19%
Cash On Cash
5.25%
Cap Rate
0.9
DSCR
$5,786
Rent
-$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,786 income − $6,315 expenses = $529 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,357
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,786
Total Expenses
$6,315
Mortgage P&I
53%
$3,080
Property Taxes
16%
$910
Home Insurance
5%
$282
HOA
1%
$77
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$174
Maintenance
4%
$231
Other
11%
$636