Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.51% first-year return on $151k initial cash invested.
-9.51%
Cash On Cash
4.15%
Cap Rate
0.68
DSCR
$4,456
Rent
-$1,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,456 income − $5,653 expenses = $1,197 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,334
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,456
Total Expenses
$5,653
Mortgage P&I
72%
$3,211
Property Taxes
18%
$787
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490