Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.59% first-year return on $154k initial cash invested.
-4.59%
Cash On Cash
5.35%
Cap Rate
0.88
DSCR
$4,947
Rent
-$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,947 income − $5,537 expenses = $590 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,947
Total Expenses
$5,537
Mortgage P&I
66%
$3,284
Property Taxes
7%
$344
Home Insurance
5%
$227
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544