Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.23% first-year return on $155k initial cash invested.
-7.23%
Cash On Cash
4.7%
Cap Rate
0.77
DSCR
$4,754
Rent
-$933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,754 income − $5,687 expenses = $933 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,516
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,754
Total Expenses
$5,687
Mortgage P&I
69%
$3,295
Property Taxes
11%
$545
Home Insurance
5%
$231
HOA
0%
$0
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523