Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.16% first-year return on $151k initial cash invested.
-10.16%
Cash On Cash
3.9%
Cap Rate
0.65
DSCR
$4,144
Rent
-$1,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,144 income − $5,424 expenses = $1,280 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%
$6,345
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,144
Total Expenses
$5,424
Mortgage P&I
77%
$3,177
Property Taxes
15%
$611
Home Insurance
5%
$227
HOA
0%
$0
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456