Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.16% first-year return on $153k initial cash invested.
-8.16%
Cash On Cash
4.95%
Cap Rate
0.76
DSCR
$4,984
Rent
-$1,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,984 income − $6,021 expenses = $1,037 out of pocket
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,405
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,984
Total Expenses
$6,021
Mortgage P&I
70%
$3,479
Property Taxes
13%
$624
Home Insurance
4%
$224
HOA
0%
$0
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$150
Maintenance
4%
$199
Other
11%
$548