Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.42% first-year return on $152k initial cash invested.
-7.42%
Cash On Cash
4.46%
Cap Rate
0.76
DSCR
$5,048
Rent
-$937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,048 income − $5,985 expenses = $937 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,363
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,048
Total Expenses
$5,985
Mortgage P&I
61%
$3,098
Property Taxes
19%
$979
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555