Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.25% first-year return on $151k initial cash invested.
-19.25%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$1,828
Rent
-$2,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,828 income − $4,255 expenses = $2,427 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,349
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,828
Total Expenses
$4,255
Mortgage P&I
175%
$3,190
Property Taxes
12%
$222
Home Insurance
12%
$222
HOA
0%
$0
Property Management
12%
$219
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$201