Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.88% first-year return on $151k initial cash invested.
-11.88%
Cash On Cash
3.95%
Cap Rate
0.61
DSCR
$3,610
Rent
-$1,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,610 income − $5,104 expenses = $1,494 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,326
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,610
Total Expenses
$5,104
Mortgage P&I
95%
$3,434
Property Taxes
5%
$176
Home Insurance
6%
$228
HOA
1%
$40
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397