Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.97% first-year return on $155k initial cash invested.
-3.97%
Cash On Cash
5.48%
Cap Rate
0.91
DSCR
$5,388
Rent
-$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,388 income − $5,902 expenses = $514 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
$5,388
Total Expenses
$5,902
Mortgage P&I
61%
$3,290
Property Taxes
10%
$550
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593