Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.41% first-year return on $154k initial cash invested.
-6.41%
Cash On Cash
4.72%
Cap Rate
0.8
DSCR
$4,527
Rent
-$824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,527 income − $5,351 expenses = $824 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,527
Total Expenses
$5,351
Mortgage P&I
71%
$3,197
Property Taxes
9%
$388
Home Insurance
5%
$227
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498