Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.46% first-year return on $154k initial cash invested.
-9.46%
Cash On Cash
4.2%
Cap Rate
0.69
DSCR
$4,784
Rent
-$1,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,784 income − $5,998 expenses = $1,214 out of pocket
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,475
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,784
Total Expenses
$5,998
Mortgage P&I
69%
$3,291
Property Taxes
12%
$580
Home Insurance
5%
$231
HOA
6%
$270
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526