Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.56% first-year return on $152k initial cash invested.
-10.56%
Cash On Cash
3.73%
Cap Rate
0.63
DSCR
$4,282
Rent
-$1,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,282 income − $5,618 expenses = $1,336 out of pocket
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,373
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,282
Total Expenses
$5,618
Mortgage P&I
73%
$3,147
Property Taxes
19%
$808
Home Insurance
5%
$208
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471