Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.92% first-year return on $154k initial cash invested.
-5.92%
Cash On Cash
4.96%
Cap Rate
0.83
DSCR
$4,941
Rent
-$758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,941 income − $5,699 expenses = $758 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%
$6,456
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,941
Total Expenses
$5,699
Mortgage P&I
65%
$3,227
Property Taxes
11%
$563
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544