Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.11% first-year return on $151k initial cash invested.
-7.11%
Cash On Cash
4.55%
Cap Rate
0.77
DSCR
$4,590
Rent
-$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,590 income − $5,483 expenses = $893 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,323
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,590
Total Expenses
$5,483
Mortgage P&I
68%
$3,106
Property Taxes
13%
$592
Home Insurance
5%
$223
HOA
0%
$0
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505