Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.28% first-year return on $153k initial cash invested.
-7.28%
Cash On Cash
4.41%
Cap Rate
0.76
DSCR
$4,311
Rent
-$927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,311 income − $5,238 expenses = $927 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,422
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,311
Total Expenses
$5,238
Mortgage P&I
72%
$3,113
Property Taxes
10%
$434
Home Insurance
5%
$227
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474