Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.22% first-year return on $154k initial cash invested.
-9.22%
Cash On Cash
4.14%
Cap Rate
0.7
DSCR
$5,580
Rent
-$1,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,580 income − $6,763 expenses = $1,183 out of pocket
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,478
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,580
Total Expenses
$6,763
Mortgage P&I
57%
$3,193
Property Taxes
16%
$917
Home Insurance
4%
$231
HOA
9%
$525
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614