Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.03% first-year return on $155k initial cash invested.
-3.03%
Cash On Cash
5.63%
Cap Rate
0.95
DSCR
$5,366
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,366 income − $5,758 expenses = $392 out of pocket
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,538
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,366
Total Expenses
$5,758
Mortgage P&I
60%
$3,243
Property Taxes
8%
$450
Home Insurance
4%
$240
HOA
0%
$0
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$590