Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.1% first-year return on $156k initial cash invested.
-4.1%
Cash On Cash
5.26%
Cap Rate
0.9
DSCR
$5,254
Rent
-$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,254 income − $5,786 expenses = $532 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,553
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,254
Total Expenses
$5,786
Mortgage P&I
61%
$3,197
Property Taxes
11%
$576
Home Insurance
4%
$227
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578