Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.22% first-year return on $151k initial cash invested.
-10.22%
Cash On Cash
3.73%
Cap Rate
0.63
DSCR
$3,513
Rent
-$1,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,513 income − $4,799 expenses = $1,286 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,336
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,513
Total Expenses
$4,799
Mortgage P&I
89%
$3,114
Property Taxes
7%
$262
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$386