Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.42% first-year return on $154k initial cash invested.
-6.42%
Cash On Cash
4.72%
Cap Rate
0.8
DSCR
$4,293
Rent
-$821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,293 income − $5,114 expenses = $821 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,454
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,293
Total Expenses
$5,114
Mortgage P&I
74%
$3,188
Property Taxes
5%
$235
Home Insurance
5%
$231
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472