Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.04% first-year return on $155k initial cash invested.
-8.04%
Cash On Cash
4.65%
Cap Rate
0.75
DSCR
$4,556
Rent
-$1,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,556 income − $5,593 expenses = $1,037 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,516
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,556
Total Expenses
$5,593
Mortgage P&I
74%
$3,381
Property Taxes
9%
$391
Home Insurance
5%
$234
HOA
1%
$38
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501