Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -59.12% first-year return on $152k initial cash invested.
-59.12%
Cash On Cash
-7.34%
Cap Rate
-1.16
DSCR
$5,091
Rent
-$7,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,091 income − $12,560 expenses = $7,469 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,362
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,091
Total Expenses
$12,560
Mortgage P&I
66%
$3,371
Property Taxes
142%
$7,230
Home Insurance
4%
$227
HOA
0%
$0
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560