Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.79% first-year return on $154k initial cash invested.
-9.79%
Cash On Cash
3.9%
Cap Rate
0.66
DSCR
$4,508
Rent
-$1,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,508 income − $5,767 expenses = $1,259 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,491
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,508
Total Expenses
$5,767
Mortgage P&I
71%
$3,189
Property Taxes
12%
$526
Home Insurance
5%
$245
HOA
6%
$275
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496