Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.27% first-year return on $156k initial cash invested.
-7.27%
Cash On Cash
4.74%
Cap Rate
0.77
DSCR
$4,798
Rent
-$943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,798 income − $5,741 expenses = $943 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,551
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,798
Total Expenses
$5,741
Mortgage P&I
70%
$3,337
Property Taxes
10%
$474
Home Insurance
5%
$231
HOA
1%
$67
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528