Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.68% first-year return on $154k initial cash invested.
-10.68%
Cash On Cash
3.86%
Cap Rate
0.64
DSCR
$4,632
Rent
-$1,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,632 income − $6,004 expenses = $1,372 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%
$6,482
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,632
Total Expenses
$6,004
Mortgage P&I
71%
$3,272
Property Taxes
20%
$926
Home Insurance
5%
$231
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510