Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.62% first-year return on $153k initial cash invested.
-7.62%
Cash On Cash
4.7%
Cap Rate
0.76
DSCR
$4,658
Rent
-$973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,658 income − $5,631 expenses = $973 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,435
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,658
Total Expenses
$5,631
Mortgage P&I
71%
$3,307
Property Taxes
11%
$514
Home Insurance
5%
$227
HOA
0%
$0
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512