Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.99% first-year return on $151k initial cash invested.
-21.99%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$1,744
Rent
-$2,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,744 income − $4,516 expenses = $2,772 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,347
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,744
Total Expenses
$4,516
Mortgage P&I
187%
$3,259
Property Taxes
14%
$238
Home Insurance
13%
$226
HOA
11%
$200
Property Management
12%
$209
CapEx
4%
$70
Vacancy
3%
$52
Maintenance
4%
$70
Other
11%
$192