Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.04% first-year return on $153k initial cash invested.
-7.04%
Cash On Cash
4.74%
Cap Rate
0.78
DSCR
$4,263
Rent
-$895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,263 income − $5,158 expenses = $895 out of pocket
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,410
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,263
Total Expenses
$5,158
Mortgage P&I
76%
$3,255
Property Taxes
5%
$224
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$469