Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.92% first-year return on $154k initial cash invested.
-9.92%
Cash On Cash
4.6%
Cap Rate
0.7
DSCR
$5,046
Rent
-$1,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,046 income − $6,319 expenses = $1,273 out of pocket
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,474
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,046
Total Expenses
$6,319
Mortgage P&I
70%
$3,554
Property Taxes
13%
$637
Home Insurance
5%
$227
HOA
4%
$185
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555