Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.68% first-year return on $153k initial cash invested.
-4.68%
Cash On Cash
5%
Cap Rate
0.87
DSCR
$4,521
Rent
-$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,521 income − $5,119 expenses = $598 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,451
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,521
Total Expenses
$5,119
Mortgage P&I
69%
$3,104
Property Taxes
5%
$244
Home Insurance
5%
$233
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497