Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.37% first-year return on $155k initial cash invested.
-6.37%
Cash On Cash
4.71%
Cap Rate
0.8
DSCR
$4,494
Rent
-$824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,494 income − $5,318 expenses = $824 out of pocket
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,530
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,494
Total Expenses
$5,318
Mortgage P&I
71%
$3,209
Property Taxes
8%
$350
Home Insurance
5%
$231
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494