Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.83% first-year return on $151k initial cash invested.
-4.83%
Cash On Cash
5.85%
Cap Rate
0.89
DSCR
$6,044
Rent
-$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,044 income − $6,653 expenses = $609 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,343
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,044
Total Expenses
$6,653
Mortgage P&I
57%
$3,461
Property Taxes
15%
$910
Home Insurance
4%
$227
HOA
0%
$0
Property Management
12%
$725
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665