Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.8% first-year return on $156k initial cash invested.
-1.8%
Cash On Cash
6.37%
Cap Rate
1
DSCR
$5,672
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,672 income − $5,906 expenses = $234 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,552
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,672
Total Expenses
$5,906
Mortgage P&I
61%
$3,487
Property Taxes
4%
$254
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$681
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$624