Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.39% first-year return on $151k initial cash invested.
-6.39%
Cash On Cash
4.95%
Cap Rate
0.81
DSCR
$4,722
Rent
-$805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,722 income − $5,527 expenses = $805 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,347
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,722
Total Expenses
$5,527
Mortgage P&I
68%
$3,234
Property Taxes
10%
$463
Home Insurance
5%
$224
HOA
0%
$0
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519