Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.3% first-year return on $151k initial cash invested.
-6.3%
Cash On Cash
4.75%
Cap Rate
0.8
DSCR
$4,630
Rent
-$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,630 income − $5,425 expenses = $795 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,352
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,630
Total Expenses
$5,425
Mortgage P&I
67%
$3,124
Property Taxes
10%
$466
Home Insurance
5%
$228
HOA
1%
$33
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509