Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.33% first-year return on $151k initial cash invested.
-3.33%
Cash On Cash
5.71%
Cap Rate
0.94
DSCR
$5,602
Rent
-$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,602 income − $6,020 expenses = $418 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,319
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,602
Total Expenses
$6,020
Mortgage P&I
57%
$3,202
Property Taxes
12%
$686
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616