Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.3% first-year return on $152k initial cash invested.
-7.3%
Cash On Cash
4.44%
Cap Rate
0.76
DSCR
$4,569
Rent
-$925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,569 income − $5,494 expenses = $925 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,385
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,569
Total Expenses
$5,494
Mortgage P&I
68%
$3,105
Property Taxes
13%
$607
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503