Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.86% first-year return on $154k initial cash invested.
-4.86%
Cash On Cash
5.2%
Cap Rate
0.87
DSCR
$4,976
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,976 income − $5,600 expenses = $624 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%
$6,486
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,976
Total Expenses
$5,600
Mortgage P&I
65%
$3,237
Property Taxes
9%
$436
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547