Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.81% first-year return on $151k initial cash invested.
-7.81%
Cash On Cash
4.82%
Cap Rate
0.77
DSCR
$5,468
Rent
-$982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,468 income − $6,450 expenses = $982 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,326
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,468
Total Expenses
$6,450
Mortgage P&I
60%
$3,305
Property Taxes
17%
$934
Home Insurance
4%
$227
HOA
2%
$125
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$601