Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.56% first-year return on $153k initial cash invested.
-8.56%
Cash On Cash
4.25%
Cap Rate
0.71
DSCR
$4,191
Rent
-$1,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,191 income − $5,285 expenses = $1,094 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,446
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,191
Total Expenses
$5,285
Mortgage P&I
77%
$3,209
Property Taxes
10%
$417
Home Insurance
6%
$233
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461