Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.47% first-year return on $151k initial cash invested.
-3.47%
Cash On Cash
5.4%
Cap Rate
0.92
DSCR
$4,858
Rent
-$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,858 income − $5,294 expenses = $436 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,328
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,858
Total Expenses
$5,294
Mortgage P&I
64%
$3,090
Property Taxes
7%
$325
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534