Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.14% first-year return on $152k initial cash invested.
-6.14%
Cash On Cash
4.75%
Cap Rate
0.81
DSCR
$4,630
Rent
-$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,630 income − $5,409 expenses = $779 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,390
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,630
Total Expenses
$5,409
Mortgage P&I
67%
$3,124
Property Taxes
11%
$487
Home Insurance
5%
$224
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509