Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.22% first-year return on $152k initial cash invested.
-12.22%
Cash On Cash
4%
Cap Rate
0.6
DSCR
$3,746
Rent
-$1,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,746 income − $5,290 expenses = $1,544 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,746
Total Expenses
$5,290
Mortgage P&I
94%
$3,514
Property Taxes
7%
$274
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412