Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.52% first-year return on $154k initial cash invested.
-6.52%
Cash On Cash
4.84%
Cap Rate
0.8
DSCR
$4,545
Rent
-$835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,545 income − $5,380 expenses = $835 out of pocket
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,466
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,545
Total Expenses
$5,380
Mortgage P&I
72%
$3,263
Property Taxes
8%
$346
Home Insurance
5%
$226
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500