Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.11% first-year return on $154k initial cash invested.
-11.11%
Cash On Cash
4.09%
Cap Rate
0.64
DSCR
$4,608
Rent
-$1,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,608 income − $6,034 expenses = $1,426 out of pocket
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,479
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,608
Total Expenses
$6,034
Mortgage P&I
75%
$3,448
Property Taxes
8%
$368
Home Insurance
5%
$238
HOA
9%
$414
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507