Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.09% first-year return on $151k initial cash invested.
-6.09%
Cash On Cash
4.92%
Cap Rate
0.82
DSCR
$4,744
Rent
-$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,744 income − $5,511 expenses = $767 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,342
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,744
Total Expenses
$5,511
Mortgage P&I
67%
$3,175
Property Taxes
11%
$498
Home Insurance
5%
$225
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522