Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.44% first-year return on $154k initial cash invested.
-8.44%
Cash On Cash
4.49%
Cap Rate
0.73
DSCR
$4,692
Rent
-$1,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,692 income − $5,777 expenses = $1,085 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,692
Total Expenses
$5,777
Mortgage P&I
71%
$3,327
Property Taxes
13%
$627
Home Insurance
5%
$227
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516