Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.46% first-year return on $151k initial cash invested.
-3.46%
Cash On Cash
5.66%
Cap Rate
0.93
DSCR
$5,212
Rent
-$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,212 income − $5,647 expenses = $435 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,212
Total Expenses
$5,647
Mortgage P&I
62%
$3,211
Property Taxes
8%
$439
Home Insurance
4%
$227
HOA
0%
$0
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573