Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.61% first-year return on $152k initial cash invested.
-10.61%
Cash On Cash
4.34%
Cap Rate
0.66
DSCR
$3,902
Rent
-$1,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,902 income − $5,244 expenses = $1,342 out of pocket
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,372
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,902
Total Expenses
$5,244
Mortgage P&I
89%
$3,488
Property Taxes
5%
$199
Home Insurance
6%
$231
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429