Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.77% first-year return on $155k initial cash invested.
-10.77%
Cash On Cash
4.06%
Cap Rate
0.64
DSCR
$4,420
Rent
-$1,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,420 income − $5,815 expenses = $1,395 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,545
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,420
Total Expenses
$5,815
Mortgage P&I
78%
$3,430
Property Taxes
14%
$621
Home Insurance
5%
$231
HOA
1%
$30
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486