Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.86% first-year return on $153k initial cash invested.
-7.86%
Cash On Cash
4.5%
Cap Rate
0.74
DSCR
$4,424
Rent
-$1,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,424 income − $5,427 expenses = $1,003 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,437
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,424
Total Expenses
$5,427
Mortgage P&I
73%
$3,238
Property Taxes
10%
$457
Home Insurance
5%
$227
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487