Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.54% first-year return on $153k initial cash invested.
-4.54%
Cash On Cash
5.47%
Cap Rate
0.88
DSCR
$4,832
Rent
-$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,832 income − $5,411 expenses = $579 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,430
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,832
Total Expenses
$5,411
Mortgage P&I
69%
$3,318
Property Taxes
4%
$217
Home Insurance
5%
$233
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532