Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.61% first-year return on $152k initial cash invested.
-8.61%
Cash On Cash
4.31%
Cap Rate
0.72
DSCR
$4,774
Rent
-$1,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,774 income − $5,862 expenses = $1,088 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,361
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,774
Total Expenses
$5,862
Mortgage P&I
67%
$3,182
Property Taxes
17%
$829
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525