Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.05% first-year return on $154k initial cash invested.
-10.05%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$4,210
Rent
-$1,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,210 income − $5,502 expenses = $1,292 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,487
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,210
Total Expenses
$5,502
Mortgage P&I
77%
$3,237
Property Taxes
8%
$316
Home Insurance
5%
$227
HOA
7%
$292
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463