Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.33% first-year return on $153k initial cash invested.
-8.33%
Cash On Cash
4.27%
Cap Rate
0.72
DSCR
$4,017
Rent
-$1,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,017 income − $5,078 expenses = $1,061 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,419
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,017
Total Expenses
$5,078
Mortgage P&I
79%
$3,185
Property Taxes
7%
$292
Home Insurance
6%
$234
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442