Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.57% first-year return on $155k initial cash invested.
-6.57%
Cash On Cash
4.76%
Cap Rate
0.8
DSCR
$4,574
Rent
-$850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,574 income − $5,424 expenses = $850 out of pocket
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,535
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,574
Total Expenses
$5,424
Mortgage P&I
71%
$3,259
Property Taxes
9%
$391
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503