Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.36% first-year return on $153k initial cash invested.
-9.36%
Cash On Cash
4.32%
Cap Rate
0.7
DSCR
$4,460
Rent
-$1,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,460 income − $5,654 expenses = $1,194 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,429
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,460
Total Expenses
$5,654
Mortgage P&I
75%
$3,332
Property Taxes
13%
$579
Home Insurance
5%
$227
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$491