Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.32% first-year return on $151k initial cash invested.
-5.32%
Cash On Cash
5.34%
Cap Rate
0.87
DSCR
$5,834
Rent
-$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,834 income − $6,504 expenses = $670 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,336
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,834
Total Expenses
$6,504
Mortgage P&I
56%
$3,258
Property Taxes
17%
$1,018
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$700
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$642