Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.45% first-year return on $153k initial cash invested.
-3.45%
Cash On Cash
5.52%
Cap Rate
0.92
DSCR
$4,742
Rent
-$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,742 income − $5,183 expenses = $441 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,438
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,742
Total Expenses
$5,183
Mortgage P&I
68%
$3,214
Property Taxes
3%
$131
Home Insurance
5%
$225
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522