Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.21% first-year return on $152k initial cash invested.
-10.21%
Cash On Cash
4.38%
Cap Rate
0.68
DSCR
$4,737
Rent
-$1,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,737 income − $6,033 expenses = $1,296 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,394
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,737
Total Expenses
$6,033
Mortgage P&I
73%
$3,441
Property Taxes
16%
$754
Home Insurance
5%
$229
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521