Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.08% first-year return on $151k initial cash invested.
-7.08%
Cash On Cash
4.69%
Cap Rate
0.77
DSCR
$4,018
Rent
-$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,018 income − $4,911 expenses = $893 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,018
Total Expenses
$4,911
Mortgage P&I
80%
$3,214
Property Taxes
3%
$108
Home Insurance
6%
$222
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442