Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.48% first-year return on $154k initial cash invested.
-7.48%
Cash On Cash
4.54%
Cap Rate
0.76
DSCR
$4,268
Rent
-$962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,268 income − $5,230 expenses = $962 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,492
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,268
Total Expenses
$5,230
Mortgage P&I
76%
$3,247
Property Taxes
7%
$301
Home Insurance
5%
$231
HOA
0%
$0
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$469