Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.88% first-year return on $153k initial cash invested.
-5.88%
Cash On Cash
4.89%
Cap Rate
0.82
DSCR
$4,766
Rent
-$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,766 income − $5,517 expenses = $751 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,446
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,766
Total Expenses
$5,517
Mortgage P&I
67%
$3,188
Property Taxes
10%
$469
Home Insurance
5%
$231
HOA
0%
$8
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524