Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.56% first-year return on $153k initial cash invested.
-7.56%
Cash On Cash
4.55%
Cap Rate
0.76
DSCR
$4,726
Rent
-$963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,726 income − $5,689 expenses = $963 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,426
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,726
Total Expenses
$5,689
Mortgage P&I
68%
$3,213
Property Taxes
14%
$638
Home Insurance
5%
$231
HOA
0%
$0
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520