Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.21% first-year return on $155k initial cash invested.
-6.21%
Cash On Cash
5.14%
Cap Rate
0.83
DSCR
$5,392
Rent
-$801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,392 income − $6,193 expenses = $801 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,517
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,392
Total Expenses
$6,193
Mortgage P&I
63%
$3,378
Property Taxes
14%
$771
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593