Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.55% first-year return on $151k initial cash invested.
-4.55%
Cash On Cash
5.93%
Cap Rate
0.9
DSCR
$5,586
Rent
-$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,586 income − $6,157 expenses = $571 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,321
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,586
Total Expenses
$6,157
Mortgage P&I
62%
$3,474
Property Taxes
10%
$562
Home Insurance
4%
$223
HOA
0%
$0
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$168
Maintenance
4%
$223
Other
11%
$614