Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.01% first-year return on $155k initial cash invested.
-9.01%
Cash On Cash
4.35%
Cap Rate
0.7
DSCR
$4,188
Rent
-$1,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,188 income − $5,355 expenses = $1,167 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,546
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,188
Total Expenses
$5,355
Mortgage P&I
81%
$3,374
Property Taxes
8%
$319
Home Insurance
6%
$236
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461