Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.42% first-year return on $155k initial cash invested.
-7.42%
Cash On Cash
4.48%
Cap Rate
0.76
DSCR
$4,932
Rent
-$961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,932 income − $5,893 expenses = $961 out of pocket
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,543
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,932
Total Expenses
$5,893
Mortgage P&I
65%
$3,209
Property Taxes
16%
$769
Home Insurance
5%
$238
HOA
0%
$0
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$543