Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.98% first-year return on $151k initial cash invested.
-3.98%
Cash On Cash
5.45%
Cap Rate
0.91
DSCR
$5,398
Rent
-$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,398 income − $5,898 expenses = $500 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,322
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,398
Total Expenses
$5,898
Mortgage P&I
58%
$3,155
Property Taxes
8%
$446
Home Insurance
4%
$224
HOA
4%
$237
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594