Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.06% first-year return on $153k initial cash invested.
-8.06%
Cash On Cash
4.55%
Cap Rate
0.74
DSCR
$4,704
Rent
-$1,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,704 income − $5,733 expenses = $1,029 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,435
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,704
Total Expenses
$5,733
Mortgage P&I
70%
$3,281
Property Taxes
13%
$626
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517