Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.03% first-year return on $151k initial cash invested.
-7.03%
Cash On Cash
4.46%
Cap Rate
0.77
DSCR
$4,515
Rent
-$884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,515 income − $5,399 expenses = $884 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,326
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,515
Total Expenses
$5,399
Mortgage P&I
68%
$3,056
Property Taxes
13%
$583
Home Insurance
5%
$224
HOA
0%
$0
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$135
Maintenance
4%
$181
Other
11%
$497