Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.81% first-year return on $151k initial cash invested.
-8.81%
Cash On Cash
4.9%
Cap Rate
0.74
DSCR
$4,872
Rent
-$1,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,872 income − $5,981 expenses = $1,109 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,340
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,872
Total Expenses
$5,981
Mortgage P&I
72%
$3,503
Property Taxes
10%
$502
Home Insurance
5%
$224
HOA
2%
$95
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536