Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.47% first-year return on $151k initial cash invested.
-5.47%
Cash On Cash
5.53%
Cap Rate
0.86
DSCR
$5,480
Rent
-$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,480 income − $6,166 expenses = $686 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,313
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,480
Total Expenses
$6,166
Mortgage P&I
62%
$3,376
Property Taxes
10%
$526
Home Insurance
4%
$231
HOA
3%
$170
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$603