Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.08% first-year return on $153k initial cash invested.
-7.08%
Cash On Cash
4.57%
Cap Rate
0.77
DSCR
$4,148
Rent
-$904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,148 income − $5,052 expenses = $904 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,441
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,148
Total Expenses
$5,052
Mortgage P&I
77%
$3,192
Property Taxes
5%
$219
Home Insurance
6%
$231
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456