Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.93% first-year return on $151k initial cash invested.
-7.93%
Cash On Cash
4.24%
Cap Rate
0.72
DSCR
$3,570
Rent
-$1,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,570 income − $4,570 expenses = $1,000 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,349
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,570
Total Expenses
$4,570
Mortgage P&I
87%
$3,098
Property Taxes
1%
$30
Home Insurance
6%
$222
HOA
0%
$6
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393