Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.82% first-year return on $153k initial cash invested.
-6.82%
Cash On Cash
4.97%
Cap Rate
0.8
DSCR
$4,785
Rent
-$868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,785 income − $5,653 expenses = $868 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,785
Total Expenses
$5,653
Mortgage P&I
70%
$3,337
Property Taxes
8%
$361
Home Insurance
5%
$228
HOA
2%
$101
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526