Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.92% first-year return on $153k initial cash invested.
-8.92%
Cash On Cash
4.41%
Cap Rate
0.72
DSCR
$5,330
Rent
-$1,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,330 income − $6,465 expenses = $1,135 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,415
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,330
Total Expenses
$6,465
Mortgage P&I
62%
$3,278
Property Taxes
22%
$1,165
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$586