Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.26% first-year return on $154k initial cash invested.
-5.26%
Cash On Cash
5.1%
Cap Rate
0.86
DSCR
$5,294
Rent
-$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,294 income − $5,969 expenses = $675 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%
$6,481
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,294
Total Expenses
$5,969
Mortgage P&I
61%
$3,219
Property Taxes
14%
$717
Home Insurance
4%
$233
HOA
0%
$0
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582