Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.17% first-year return on $151k initial cash invested.
-10.17%
Cash On Cash
4.49%
Cap Rate
0.68
DSCR
$4,580
Rent
-$1,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,580 income − $5,857 expenses = $1,277 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,320
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,580
Total Expenses
$5,857
Mortgage P&I
75%
$3,457
Property Taxes
14%
$619
Home Insurance
5%
$224
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504