Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.45% first-year return on $152k initial cash invested.
-7.45%
Cash On Cash
4.79%
Cap Rate
0.77
DSCR
$4,792
Rent
-$944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,792 income − $5,736 expenses = $944 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,383
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,792
Total Expenses
$5,736
Mortgage P&I
69%
$3,298
Property Taxes
12%
$580
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527