Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.25% first-year return on $154k initial cash invested.
-9.25%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$3,878
Rent
-$1,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,878 income − $5,067 expenses = $1,189 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%
$6,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,878
Total Expenses
$5,067
Mortgage P&I
83%
$3,234
Property Taxes
7%
$288
Home Insurance
6%
$227
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427