Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.14% first-year return on $153k initial cash invested.
-9.14%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$4,266
Rent
-$1,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,266 income − $5,434 expenses = $1,168 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,447
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,266
Total Expenses
$5,434
Mortgage P&I
75%
$3,199
Property Taxes
11%
$472
Home Insurance
5%
$229
HOA
2%
$83
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$469