Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.66% first-year return on $152k initial cash invested.
-9.66%
Cash On Cash
4.41%
Cap Rate
0.69
DSCR
$4,600
Rent
-$1,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,600 income − $5,826 expenses = $1,226 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,392
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,600
Total Expenses
$5,826
Mortgage P&I
74%
$3,390
Property Taxes
14%
$636
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506