Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.29% first-year return on $153k initial cash invested.
-8.29%
Cash On Cash
4.87%
Cap Rate
0.75
DSCR
$5,064
Rent
-$1,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,064 income − $6,124 expenses = $1,060 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
7.1%
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
$5,064
Total Expenses
$6,124
Mortgage P&I
69%
$3,475
Property Taxes
11%
$579
Home Insurance
4%
$227
HOA
2%
$120
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557