Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.31% first-year return on $154k initial cash invested.
-8.31%
Cash On Cash
4.58%
Cap Rate
0.74
DSCR
$4,461
Rent
-$1,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,461 income − $5,530 expenses = $1,069 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,461
Total Expenses
$5,530
Mortgage P&I
76%
$3,368
Property Taxes
9%
$418
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$491