Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.73% first-year return on $153k initial cash invested.
-7.73%
Cash On Cash
4.51%
Cap Rate
0.75
DSCR
$4,706
Rent
-$986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,706 income − $5,692 expenses = $986 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,432
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,706
Total Expenses
$5,692
Mortgage P&I
68%
$3,217
Property Taxes
14%
$660
Home Insurance
5%
$215
HOA
0%
$0
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518