Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.43% first-year return on $151k initial cash invested.
-8.43%
Cash On Cash
4.37%
Cap Rate
0.72
DSCR
$4,036
Rent
-$1,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,036 income − $5,098 expenses = $1,062 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,344
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,036
Total Expenses
$5,098
Mortgage P&I
80%
$3,209
Property Taxes
6%
$256
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444