Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.07% first-year return on $151k initial cash invested.
-9.07%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$4,086
Rent
-$1,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,086 income − $5,230 expenses = $1,144 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,353
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,086
Total Expenses
$5,230
Mortgage P&I
77%
$3,153
Property Taxes
10%
$403
Home Insurance
6%
$226
HOA
1%
$60
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$123
Maintenance
4%
$163
Other
11%
$449