Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.44% first-year return on $155k initial cash invested.
-7.44%
Cash On Cash
4.92%
Cap Rate
0.77
DSCR
$4,472
Rent
-$962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,472 income − $5,434 expenses = $962 out of pocket
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,529
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,472
Total Expenses
$5,434
Mortgage P&I
77%
$3,462
Property Taxes
5%
$215
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492