Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.21% first-year return on $151k initial cash invested.
-7.21%
Cash On Cash
4.58%
Cap Rate
0.77
DSCR
$4,450
Rent
-$905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,450 income − $5,355 expenses = $905 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,313
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,450
Total Expenses
$5,355
Mortgage P&I
70%
$3,134
Property Taxes
11%
$479
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490