Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.94% first-year return on $154k initial cash invested.
-7.94%
Cash On Cash
4.52%
Cap Rate
0.74
DSCR
$4,308
Rent
-$1,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,308 income − $5,324 expenses = $1,016 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,459
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,308
Total Expenses
$5,324
Mortgage P&I
76%
$3,276
Property Taxes
8%
$358
Home Insurance
5%
$226
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474