Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.49% first-year return on $153k initial cash invested.
-8.49%
Cash On Cash
4.47%
Cap Rate
0.73
DSCR
$4,498
Rent
-$1,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,498 income − $5,579 expenses = $1,081 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,419
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,498
Total Expenses
$5,579
Mortgage P&I
73%
$3,293
Property Taxes
12%
$528
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495