Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.2% first-year return on $155k initial cash invested.
-8.2%
Cash On Cash
4.36%
Cap Rate
0.73
DSCR
$4,564
Rent
-$1,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,564 income − $5,627 expenses = $1,063 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%
$6,547
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,564
Total Expenses
$5,627
Mortgage P&I
71%
$3,261
Property Taxes
11%
$509
Home Insurance
5%
$234
HOA
2%
$70
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502