Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.96% first-year return on $155k initial cash invested.
-9.96%
Cash On Cash
4.57%
Cap Rate
0.69
DSCR
$4,758
Rent
-$1,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,758 income − $6,048 expenses = $1,290 out of pocket
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,758
Total Expenses
$6,048
Mortgage P&I
75%
$3,591
Property Taxes
13%
$612
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523