Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.5% first-year return on $155k initial cash invested.
-3.5%
Cash On Cash
5.45%
Cap Rate
0.93
DSCR
$5,607
Rent
-$451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,607 income − $6,058 expenses = $451 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,501
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,607
Total Expenses
$6,058
Mortgage P&I
57%
$3,182
Property Taxes
13%
$743
Home Insurance
4%
$227
HOA
0%
$0
Property Management
12%
$673
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$617