Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.51% first-year return on $152k initial cash invested.
-9.51%
Cash On Cash
3.98%
Cap Rate
0.67
DSCR
$4,222
Rent
-$1,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,222 income − $5,428 expenses = $1,206 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,390
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,222
Total Expenses
$5,428
Mortgage P&I
75%
$3,155
Property Taxes
15%
$613
Home Insurance
5%
$224
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464