Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.24% first-year return on $151k initial cash invested.
-6.24%
Cash On Cash
4.9%
Cap Rate
0.81
DSCR
$4,666
Rent
-$783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,666 income − $5,449 expenses = $783 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%
$6,315
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,666
Total Expenses
$5,449
Mortgage P&I
68%
$3,174
Property Taxes
10%
$460
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513