Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.5% first-year return on $154k initial cash invested.
-7.5%
Cash On Cash
4.62%
Cap Rate
0.76
DSCR
$4,258
Rent
-$965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,258 income − $5,223 expenses = $965 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,496
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,258
Total Expenses
$5,223
Mortgage P&I
77%
$3,294
Property Taxes
6%
$244
Home Insurance
6%
$238
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468