Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.85% first-year return on $152k initial cash invested.
-6.85%
Cash On Cash
4.77%
Cap Rate
0.79
DSCR
$4,546
Rent
-$866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,546 income − $5,412 expenses = $866 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,546
Total Expenses
$5,412
Mortgage P&I
71%
$3,214
Property Taxes
2%
$112
Home Insurance
5%
$220
HOA
7%
$320
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500