Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.95% first-year return on $153k initial cash invested.
-5.95%
Cash On Cash
4.74%
Cap Rate
0.82
DSCR
$4,562
Rent
-$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,562 income − $5,319 expenses = $757 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,415
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,562
Total Expenses
$5,319
Mortgage P&I
68%
$3,109
Property Taxes
9%
$432
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$502