Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.33% first-year return on $154k initial cash invested.
-5.33%
Cash On Cash
5.17%
Cap Rate
0.86
DSCR
$5,469
Rent
-$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,469 income − $6,151 expenses = $682 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,457
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,469
Total Expenses
$6,151
Mortgage P&I
59%
$3,244
Property Taxes
14%
$793
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602