Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.52% first-year return on $155k initial cash invested.
-8.52%
Cash On Cash
4.3%
Cap Rate
0.72
DSCR
$4,680
Rent
-$1,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,680 income − $5,783 expenses = $1,103 out of pocket
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,542
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,680
Total Expenses
$5,783
Mortgage P&I
70%
$3,258
Property Taxes
15%
$703
Home Insurance
5%
$231
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515