Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.19% first-year return on $154k initial cash invested.
-8.19%
Cash On Cash
4.51%
Cap Rate
0.74
DSCR
$4,362
Rent
-$1,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,362 income − $5,416 expenses = $1,054 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,362
Total Expenses
$5,416
Mortgage P&I
76%
$3,322
Property Taxes
9%
$384
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$480