Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.8% first-year return on $151k initial cash invested.
-6.8%
Cash On Cash
4.53%
Cap Rate
0.78
DSCR
$4,281
Rent
-$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,281 income − $5,137 expenses = $856 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,341
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,281
Total Expenses
$5,137
Mortgage P&I
72%
$3,081
Property Taxes
9%
$391
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471