Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.32% first-year return on $153k initial cash invested.
-8.32%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$4,383
Rent
-$1,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,383 income − $5,441 expenses = $1,058 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%
$6,407
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,383
Total Expenses
$5,441
Mortgage P&I
74%
$3,236
Property Taxes
11%
$489
Home Insurance
5%
$227
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482