Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.39% first-year return on $154k initial cash invested.
-5.39%
Cash On Cash
5.14%
Cap Rate
0.85
DSCR
$5,242
Rent
-$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,242 income − $5,935 expenses = $693 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,485
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,242
Total Expenses
$5,935
Mortgage P&I
62%
$3,259
Property Taxes
13%
$664
Home Insurance
4%
$229
HOA
0%
$0
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577