Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.04% first-year return on $154k initial cash invested.
-9.04%
Cash On Cash
4.2%
Cap Rate
0.7
DSCR
$4,638
Rent
-$1,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,638 income − $5,800 expenses = $1,162 out of pocket
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,484
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,638
Total Expenses
$5,800
Mortgage P&I
70%
$3,245
Property Taxes
16%
$733
Home Insurance
5%
$244
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$510