Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.63% first-year return on $151k initial cash invested.
-6.63%
Cash On Cash
4.94%
Cap Rate
0.8
DSCR
$4,970
Rent
-$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,970 income − $5,804 expenses = $834 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,335
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,970
Total Expenses
$5,804
Mortgage P&I
65%
$3,242
Property Taxes
10%
$493
Home Insurance
4%
$219
HOA
3%
$160
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547