Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.96% first-year return on $155k initial cash invested.
-7.96%
Cash On Cash
4.36%
Cap Rate
0.74
DSCR
$4,408
Rent
-$1,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,408 income − $5,436 expenses = $1,028 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,524
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,408
Total Expenses
$5,436
Mortgage P&I
73%
$3,222
Property Taxes
11%
$485
Home Insurance
5%
$231
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485