Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.87% first-year return on $151k initial cash invested.
-3.87%
Cash On Cash
5.49%
Cap Rate
0.91
DSCR
$5,276
Rent
-$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,276 income − $5,761 expenses = $485 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,310
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,276
Total Expenses
$5,761
Mortgage P&I
60%
$3,162
Property Taxes
11%
$582
Home Insurance
4%
$224
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580