Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.57% first-year return on $154k initial cash invested.
-5.57%
Cash On Cash
5.05%
Cap Rate
0.84
DSCR
$4,510
Rent
-$713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,510 income − $5,223 expenses = $713 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,460
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,510
Total Expenses
$5,223
Mortgage P&I
72%
$3,254
Property Taxes
3%
$157
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496