Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.77% first-year return on $155k initial cash invested.
-7.77%
Cash On Cash
4.59%
Cap Rate
0.76
DSCR
$5,175
Rent
-$1,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,175 income − $6,180 expenses = $1,005 out of pocket
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,533
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,175
Total Expenses
$6,180
Mortgage P&I
64%
$3,296
Property Taxes
17%
$854
Home Insurance
5%
$236
HOA
1%
$35
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569