Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.03% first-year return on $155k initial cash invested.
-2.03%
Cash On Cash
6.3%
Cap Rate
0.99
DSCR
$5,676
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,676 income − $5,938 expenses = $262 out of pocket
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,534
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,676
Total Expenses
$5,938
Mortgage P&I
61%
$3,468
Property Taxes
5%
$305
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$681
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$624