Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.69% first-year return on $151k initial cash invested.
-6.69%
Cash On Cash
4.9%
Cap Rate
0.79
DSCR
$4,254
Rent
-$840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,254 income − $5,094 expenses = $840 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,323
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,254
Total Expenses
$5,094
Mortgage P&I
76%
$3,254
Property Taxes
4%
$167
Home Insurance
5%
$227
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468