Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.79% first-year return on $153k initial cash invested.
-7.79%
Cash On Cash
4.99%
Cap Rate
0.77
DSCR
$4,990
Rent
-$990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,990 income − $5,980 expenses = $990 out of pocket
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,405
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,990
Total Expenses
$5,980
Mortgage P&I
69%
$3,456
Property Taxes
12%
$602
Home Insurance
4%
$224
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549