Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.72% first-year return on $153k initial cash invested.
-7.72%
Cash On Cash
4.64%
Cap Rate
0.76
DSCR
$4,473
Rent
-$982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,473 income − $5,455 expenses = $982 out of pocket
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,408
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,473
Total Expenses
$5,455
Mortgage P&I
73%
$3,282
Property Taxes
9%
$391
Home Insurance
5%
$236
HOA
1%
$25
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492