Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.34% first-year return on $155k initial cash invested.
-2.34%
Cash On Cash
5.81%
Cap Rate
0.97
DSCR
$5,391
Rent
-$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,391 income − $5,693 expenses = $302 out of pocket
Investment Breakdown
|
Purchase Price
$651k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,513
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,391
Total Expenses
$5,693
Mortgage P&I
60%
$3,239
Property Taxes
7%
$392
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593