Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.71% first-year return on $151k initial cash invested.
-9.71%
Cash On Cash
4.37%
Cap Rate
0.69
DSCR
$4,383
Rent
-$1,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,383 income − $5,605 expenses = $1,222 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,337
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,383
Total Expenses
$5,605
Mortgage P&I
77%
$3,353
Property Taxes
8%
$345
Home Insurance
10%
$418
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482