Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.45% first-year return on $151k initial cash invested.
-10.45%
Cash On Cash
4.38%
Cap Rate
0.67
DSCR
$4,516
Rent
-$1,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,516 income − $5,835 expenses = $1,319 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,357
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,516
Total Expenses
$5,835
Mortgage P&I
77%
$3,458
Property Taxes
14%
$619
Home Insurance
5%
$222
HOA
0%
$0
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$135
Maintenance
4%
$181
Other
11%
$497