Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.67% first-year return on $153k initial cash invested.
-11.67%
Cash On Cash
4.09%
Cap Rate
0.63
DSCR
$4,362
Rent
-$1,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,362 income − $5,854 expenses = $1,492 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,449
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,362
Total Expenses
$5,854
Mortgage P&I
81%
$3,517
Property Taxes
14%
$629
Home Insurance
5%
$226
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$480