Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.37% first-year return on $152k initial cash invested.
-10.37%
Cash On Cash
4.41%
Cap Rate
0.68
DSCR
$4,896
Rent
-$1,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,896 income − $6,211 expenses = $1,315 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,389
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,896
Total Expenses
$6,211
Mortgage P&I
71%
$3,468
Property Taxes
18%
$857
Home Insurance
4%
$220
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539