Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.46% first-year return on $154k initial cash invested.
-3.46%
Cash On Cash
5.4%
Cap Rate
0.92
DSCR
$4,917
Rent
-$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,917 income − $5,361 expenses = $444 out of pocket
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,484
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,917
Total Expenses
$5,361
Mortgage P&I
64%
$3,163
Property Taxes
6%
$294
Home Insurance
5%
$231
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541