Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.95% first-year return on $153k initial cash invested.
-6.95%
Cash On Cash
4.68%
Cap Rate
0.78
DSCR
$4,648
Rent
-$887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,648 income − $5,535 expenses = $887 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,432
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,648
Total Expenses
$5,535
Mortgage P&I
69%
$3,210
Property Taxes
11%
$517
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511