Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.31% first-year return on $152k initial cash invested.
-8.31%
Cash On Cash
4.78%
Cap Rate
0.75
DSCR
$4,786
Rent
-$1,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,786 income − $5,838 expenses = $1,052 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,380
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,786
Total Expenses
$5,838
Mortgage P&I
71%
$3,401
Property Taxes
12%
$585
Home Insurance
5%
$226
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526