Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.16% first-year return on $151k initial cash invested.
-4.16%
Cash On Cash
5.29%
Cap Rate
0.89
DSCR
$4,503
Rent
-$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,503 income − $5,028 expenses = $525 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,503
Total Expenses
$5,028
Mortgage P&I
70%
$3,146
Property Taxes
3%
$130
Home Insurance
5%
$222
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495