Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.51% first-year return on $151k initial cash invested.
-10.51%
Cash On Cash
4.06%
Cap Rate
0.65
DSCR
$3,704
Rent
-$1,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,704 income − $5,030 expenses = $1,326 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,355
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,704
Total Expenses
$5,030
Mortgage P&I
90%
$3,327
Property Taxes
6%
$214
Home Insurance
6%
$231
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407