Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.11% first-year return on $151k initial cash invested.
-10.11%
Cash On Cash
4.07%
Cap Rate
0.66
DSCR
$3,753
Rent
-$1,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,753 income − $5,022 expenses = $1,269 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,315
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,753
Total Expenses
$5,022
Mortgage P&I
87%
$3,261
Property Taxes
7%
$259
Home Insurance
6%
$226
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413