Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.2% first-year return on $152k initial cash invested.
-9.2%
Cash On Cash
4.24%
Cap Rate
0.69
DSCR
$4,248
Rent
-$1,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,248 income − $5,415 expenses = $1,167 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,393
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,248
Total Expenses
$5,415
Mortgage P&I
77%
$3,254
Property Taxes
12%
$489
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467