Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.46% first-year return on $153k initial cash invested.
-9.46%
Cash On Cash
4.13%
Cap Rate
0.68
DSCR
$4,314
Rent
-$1,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,314 income − $5,517 expenses = $1,203 out of pocket
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,410
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,314
Total Expenses
$5,517
Mortgage P&I
75%
$3,237
Property Taxes
13%
$574
Home Insurance
5%
$228
HOA
0%
$10
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$129
Maintenance
4%
$173
Other
11%
$475