Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.72% first-year return on $156k initial cash invested.
-6.72%
Cash On Cash
4.99%
Cap Rate
0.8
DSCR
$4,738
Rent
-$871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,738 income − $5,609 expenses = $871 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,554
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,738
Total Expenses
$5,609
Mortgage P&I
72%
$3,408
Property Taxes
8%
$356
Home Insurance
5%
$233
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$521