Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.78% first-year return on $153k initial cash invested.
-8.78%
Cash On Cash
4.18%
Cap Rate
0.7
DSCR
$4,341
Rent
-$1,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,341 income − $5,459 expenses = $1,118 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,417
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,341
Total Expenses
$5,459
Mortgage P&I
73%
$3,180
Property Taxes
13%
$574
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478