Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.29% first-year return on $158k initial cash invested.
-4.29%
Cash On Cash
5.19%
Cap Rate
0.88
DSCR
$4,794
Rent
-$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,794 income − $5,358 expenses = $564 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$127k
Closing costs
1%
$6,364
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,794
Total Expenses
$5,358
Mortgage P&I
65%
$3,126
Property Taxes
8%
$379
Home Insurance
5%
$223
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527