Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.86% first-year return on $155k initial cash invested.
-4.86%
Cash On Cash
5.11%
Cap Rate
0.87
DSCR
$5,301
Rent
-$627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,301 income − $5,928 expenses = $627 out of pocket
Investment Breakdown
|
Purchase Price
$651k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,510
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,301
Total Expenses
$5,928
Mortgage P&I
60%
$3,188
Property Taxes
13%
$676
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583