Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.01% first-year return on $152k initial cash invested.
-11.01%
Cash On Cash
3.78%
Cap Rate
0.62
DSCR
$4,592
Rent
-$1,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,592 income − $5,984 expenses = $1,392 out of pocket
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,370
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,592
Total Expenses
$5,984
Mortgage P&I
70%
$3,212
Property Taxes
21%
$987
Home Insurance
5%
$223
HOA
0%
$0
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505