Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.99% first-year return on $154k initial cash invested.
-8.99%
Cash On Cash
4.33%
Cap Rate
0.71
DSCR
$4,964
Rent
-$1,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,964 income − $6,117 expenses = $1,153 out of pocket
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,469
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,964
Total Expenses
$6,117
Mortgage P&I
66%
$3,290
Property Taxes
18%
$912
Home Insurance
4%
$222
HOA
0%
$4
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$546