Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.07% first-year return on $155k initial cash invested.
-1.07%
Cash On Cash
6.6%
Cap Rate
1.03
DSCR
$5,985
Rent
-$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,985 income − $6,123 expenses = $138 out of pocket
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,539
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,985
Total Expenses
$6,123
Mortgage P&I
58%
$3,493
Property Taxes
4%
$268
Home Insurance
5%
$315
HOA
0%
$13
Property Management
12%
$718
CapEx
4%
$239
Vacancy
3%
$180
Maintenance
4%
$239
Other
11%
$658