Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.89% first-year return on $151k initial cash invested.
-5.89%
Cash On Cash
5.26%
Cap Rate
0.83
DSCR
$4,588
Rent
-$743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,588 income − $5,331 expenses = $743 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,346
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,588
Total Expenses
$5,331
Mortgage P&I
73%
$3,342
Property Taxes
4%
$193
Home Insurance
5%
$234
HOA
0%
$0
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505