Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.15% first-year return on $153k initial cash invested.
-7.15%
Cash On Cash
4.57%
Cap Rate
0.77
DSCR
$4,324
Rent
-$910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,324 income − $5,234 expenses = $910 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%
$6,418
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,324
Total Expenses
$5,234
Mortgage P&I
74%
$3,183
Property Taxes
8%
$352
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476