Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.45% first-year return on $153k initial cash invested.
-10.45%
Cash On Cash
4.15%
Cap Rate
0.66
DSCR
$4,560
Rent
-$1,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,560 income − $5,889 expenses = $1,329 out of pocket
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,408
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,560
Total Expenses
$5,889
Mortgage P&I
74%
$3,365
Property Taxes
14%
$627
Home Insurance
5%
$227
HOA
3%
$120
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$502