Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.97% first-year return on $154k initial cash invested.
-6.97%
Cash On Cash
4.83%
Cap Rate
0.79
DSCR
$5,259
Rent
-$892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,259 income − $6,151 expenses = $892 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%
$6,455
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,259
Total Expenses
$6,151
Mortgage P&I
62%
$3,279
Property Taxes
16%
$865
Home Insurance
4%
$220
HOA
0%
$0
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578