Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.91% first-year return on $154k initial cash invested.
-6.91%
Cash On Cash
4.8%
Cap Rate
0.79
DSCR
$4,588
Rent
-$887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,588 income − $5,475 expenses = $887 out of pocket
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,476
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,588
Total Expenses
$5,475
Mortgage P&I
72%
$3,292
Property Taxes
8%
$389
Home Insurance
5%
$220
HOA
0%
$12
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505