Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.78% first-year return on $154k initial cash invested.
-4.78%
Cash On Cash
5.29%
Cap Rate
0.87
DSCR
$5,049
Rent
-$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,049 income − $5,663 expenses = $614 out of pocket
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,477
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,049
Total Expenses
$5,663
Mortgage P&I
65%
$3,268
Property Taxes
9%
$446
Home Insurance
5%
$233
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555