Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.23% first-year return on $152k initial cash invested.
-8.23%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$4,347
Rent
-$1,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,347 income − $5,389 expenses = $1,042 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,377
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,347
Total Expenses
$5,389
Mortgage P&I
74%
$3,211
Property Taxes
11%
$472
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478