Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.26% first-year return on $155k initial cash invested.
-5.26%
Cash On Cash
5.13%
Cap Rate
0.85
DSCR
$4,870
Rent
-$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,870 income − $5,552 expenses = $682 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,870
Total Expenses
$5,552
Mortgage P&I
67%
$3,283
Property Taxes
8%
$380
Home Insurance
5%
$233
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536