Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.77% first-year return on $151k initial cash invested.
-7.77%
Cash On Cash
4.34%
Cap Rate
0.74
DSCR
$4,204
Rent
-$980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,204 income − $5,184 expenses = $980 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,204
Total Expenses
$5,184
Mortgage P&I
74%
$3,110
Property Taxes
9%
$395
Home Insurance
5%
$222
HOA
1%
$29
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462