Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.65% first-year return on $155k initial cash invested.
-6.65%
Cash On Cash
5.02%
Cap Rate
0.81
DSCR
$5,040
Rent
-$861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,040 income − $5,901 expenses = $861 out of pocket
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,544
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,040
Total Expenses
$5,901
Mortgage P&I
67%
$3,395
Property Taxes
11%
$564
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$554