Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.02% first-year return on $151k initial cash invested.
-8.02%
Cash On Cash
4.25%
Cap Rate
0.72
DSCR
$3,822
Rent
-$1,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,822 income − $4,831 expenses = $1,009 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,329
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,822
Total Expenses
$4,831
Mortgage P&I
81%
$3,097
Property Taxes
5%
$195
Home Insurance
6%
$228
HOA
0%
$11
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420