Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.94% first-year return on $154k initial cash invested.
-7.94%
Cash On Cash
4.41%
Cap Rate
0.74
DSCR
$4,644
Rent
-$1,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,644 income − $5,664 expenses = $1,020 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,488
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,644
Total Expenses
$5,664
Mortgage P&I
69%
$3,218
Property Taxes
11%
$508
Home Insurance
5%
$234
HOA
3%
$125
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511