Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.88% first-year return on $154k initial cash invested.
-4.88%
Cash On Cash
5.4%
Cap Rate
0.87
DSCR
$4,998
Rent
-$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,998 income − $5,626 expenses = $628 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,497
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,998
Total Expenses
$5,626
Mortgage P&I
67%
$3,349
Property Taxes
7%
$362
Home Insurance
4%
$215
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550