Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.54% first-year return on $153k initial cash invested.
-8.54%
Cash On Cash
4.46%
Cap Rate
0.73
DSCR
$5,061
Rent
-$1,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,061 income − $6,149 expenses = $1,088 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,426
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,061
Total Expenses
$6,149
Mortgage P&I
65%
$3,277
Property Taxes
15%
$782
Home Insurance
4%
$226
HOA
3%
$144
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$557