Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.09% first-year return on $152k initial cash invested.
-8.09%
Cash On Cash
4.34%
Cap Rate
0.73
DSCR
$4,270
Rent
-$1,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,270 income − $5,296 expenses = $1,026 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,386
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,270
Total Expenses
$5,296
Mortgage P&I
74%
$3,162
Property Taxes
10%
$443
Home Insurance
5%
$227
HOA
0%
$12
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470