Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.71% first-year return on $155k initial cash invested.
-2.71%
Cash On Cash
5.75%
Cap Rate
0.96
DSCR
$5,248
Rent
-$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,248 income − $5,598 expenses = $350 out of pocket
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,248
Total Expenses
$5,598
Mortgage P&I
62%
$3,269
Property Taxes
6%
$290
Home Insurance
5%
$236
HOA
0%
$19
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577