Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.86% first-year return on $154k initial cash invested.
-9.86%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$4,335
Rent
-$1,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,335 income − $5,597 expenses = $1,262 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%
$6,460
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,335
Total Expenses
$5,597
Mortgage P&I
75%
$3,262
Property Taxes
15%
$634
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477