Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.02% first-year return on $151k initial cash invested.
-5.02%
Cash On Cash
5.3%
Cap Rate
0.87
DSCR
$5,204
Rent
-$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,204 income − $5,836 expenses = $632 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,340
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,204
Total Expenses
$5,836
Mortgage P&I
62%
$3,223
Property Taxes
12%
$623
Home Insurance
4%
$222
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572