Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.56% first-year return on $151k initial cash invested.
-9.56%
Cash On Cash
4.13%
Cap Rate
0.68
DSCR
$4,978
Rent
-$1,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,978 income − $6,182 expenses = $1,204 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,978
Total Expenses
$6,182
Mortgage P&I
64%
$3,184
Property Taxes
18%
$919
Home Insurance
5%
$228
HOA
3%
$159
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$548