Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.49% first-year return on $155k initial cash invested.
-5.49%
Cash On Cash
5.79%
Cap Rate
0.87
DSCR
$5,720
Rent
-$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,720 income − $6,428 expenses = $708 out of pocket
Investment Breakdown
|
Purchase Price
$651k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,506
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,720
Total Expenses
$6,428
Mortgage P&I
63%
$3,620
Property Taxes
11%
$632
Home Insurance
4%
$231
HOA
0%
$0
Property Management
12%
$686
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$629