Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.17% first-year return on $154k initial cash invested.
-2.17%
Cash On Cash
5.87%
Cap Rate
0.98
DSCR
$5,721
Rent
-$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,721 income − $5,999 expenses = $278 out of pocket
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,480
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,721
Total Expenses
$5,999
Mortgage P&I
56%
$3,218
Property Taxes
6%
$369
Home Insurance
4%
$241
HOA
4%
$225
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$629