This property looks like a bad Mid-Term investment with a projected -9.78% first-year return on $155k initial cash invested.
-9.78%
Cash On Cash
4.58%
Cap Rate
0.7
DSCR
$4,815
Rent
-$1,264
Cashflow
Cash Flow
$4,815 income − $6,079 expenses = $1,264 out of pocket
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,526
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,815
Total Expenses
$6,079
Mortgage P&I
74%
$3,561
Property Taxes
11%
$525
Home Insurance
5%
$238
HOA
2%
$117
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$144
Maintenance
4%
$193
Other
11%
$530