Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.49% first-year return on $154k initial cash invested.
-6.49%
Cash On Cash
4.89%
Cap Rate
0.81
DSCR
$5,103
Rent
-$831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,103 income − $5,934 expenses = $831 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,459
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,103
Total Expenses
$5,934
Mortgage P&I
64%
$3,259
Property Taxes
14%
$690
Home Insurance
4%
$226
HOA
0%
$25
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561