Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.73% first-year return on $155k initial cash invested.
-7.73%
Cash On Cash
4.68%
Cap Rate
0.76
DSCR
$4,785
Rent
-$999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,785 income − $5,784 expenses = $999 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,524
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,785
Total Expenses
$5,784
Mortgage P&I
70%
$3,353
Property Taxes
7%
$353
Home Insurance
5%
$245
HOA
4%
$207
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526