Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.98% first-year return on $152k initial cash invested.
-7.98%
Cash On Cash
4.54%
Cap Rate
0.75
DSCR
$5,228
Rent
-$1,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,228 income − $6,241 expenses = $1,013 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,394
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,228
Total Expenses
$6,241
Mortgage P&I
62%
$3,221
Property Taxes
19%
$970
Home Insurance
4%
$228
HOA
1%
$45
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575