Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.96% first-year return on $153k initial cash invested.
-6.96%
Cash On Cash
4.7%
Cap Rate
0.78
DSCR
$4,496
Rent
-$890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,496 income − $5,386 expenses = $890 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,449
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,496
Total Expenses
$5,386
Mortgage P&I
72%
$3,236
Property Taxes
9%
$401
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495