Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.56% first-year return on $155k initial cash invested.
-6.56%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$4,768
Rent
-$849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,768 income − $5,617 expenses = $849 out of pocket
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,541
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,768
Total Expenses
$5,617
Mortgage P&I
69%
$3,278
Property Taxes
10%
$487
Home Insurance
5%
$231
HOA
0%
$0
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524