Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.87% first-year return on $155k initial cash invested.
-6.87%
Cash On Cash
5%
Cap Rate
0.8
DSCR
$5,265
Rent
-$887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,265 income − $6,152 expenses = $887 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,523
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,265
Total Expenses
$6,152
Mortgage P&I
64%
$3,395
Property Taxes
14%
$738
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579