Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.1% first-year return on $154k initial cash invested.
-7.1%
Cash On Cash
4.62%
Cap Rate
0.77
DSCR
$4,662
Rent
-$909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,662 income − $5,571 expenses = $909 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,463
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,662
Total Expenses
$5,571
Mortgage P&I
69%
$3,213
Property Taxes
11%
$502
Home Insurance
5%
$227
HOA
1%
$45
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$513