Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.83% first-year return on $151k initial cash invested.
-7.83%
Cash On Cash
4.39%
Cap Rate
0.74
DSCR
$3,872
Rent
-$983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,872 income − $4,855 expenses = $983 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,317
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,872
Total Expenses
$4,855
Mortgage P&I
81%
$3,138
Property Taxes
4%
$172
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426