Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.91% first-year return on $155k initial cash invested.
-6.91%
Cash On Cash
4.68%
Cap Rate
0.79
DSCR
$4,922
Rent
-$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,922 income − $5,815 expenses = $893 out of pocket
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,532
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,922
Total Expenses
$5,815
Mortgage P&I
66%
$3,242
Property Taxes
14%
$666
Home Insurance
5%
$233
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541