Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.85% first-year return on $154k initial cash invested.
-3.85%
Cash On Cash
5.67%
Cap Rate
0.92
DSCR
$5,596
Rent
-$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,596 income − $6,091 expenses = $495 out of pocket
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,482
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,596
Total Expenses
$6,091
Mortgage P&I
60%
$3,333
Property Taxes
11%
$621
Home Insurance
4%
$233
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616