Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.61% first-year return on $154k initial cash invested.
-5.61%
Cash On Cash
4.99%
Cap Rate
0.83
DSCR
$4,491
Rent
-$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,491 income − $5,212 expenses = $721 out of pocket
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,483
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,491
Total Expenses
$5,212
Mortgage P&I
72%
$3,236
Property Taxes
4%
$173
Home Insurance
5%
$238
HOA
1%
$37
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494