Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.49% first-year return on $154k initial cash invested.
-4.49%
Cash On Cash
5.51%
Cap Rate
0.89
DSCR
$4,786
Rent
-$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,786 income − $5,362 expenses = $576 out of pocket
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,786
Total Expenses
$5,362
Mortgage P&I
70%
$3,363
Property Taxes
3%
$139
Home Insurance
5%
$234
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526