Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.05% first-year return on $151k initial cash invested.
-5.05%
Cash On Cash
5.09%
Cap Rate
0.86
DSCR
$4,812
Rent
-$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,812 income − $5,446 expenses = $634 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,317
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,812
Total Expenses
$5,446
Mortgage P&I
65%
$3,122
Property Taxes
10%
$462
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529