Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.07% first-year return on $154k initial cash invested.
-5.07%
Cash On Cash
5.17%
Cap Rate
0.86
DSCR
$5,000
Rent
-$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,000 income − $5,650 expenses = $650 out of pocket
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,470
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,000
Total Expenses
$5,650
Mortgage P&I
65%
$3,237
Property Taxes
10%
$479
Home Insurance
5%
$234
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550