Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.39% first-year return on $151k initial cash invested.
-4.39%
Cash On Cash
5.49%
Cap Rate
0.89
DSCR
$4,954
Rent
-$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,954 income − $5,506 expenses = $552 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,330
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,954
Total Expenses
$5,506
Mortgage P&I
66%
$3,252
Property Taxes
7%
$334
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545