Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.17% first-year return on $155k initial cash invested.
-4.17%
Cash On Cash
5.42%
Cap Rate
0.9
DSCR
$5,240
Rent
-$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,240 income − $5,780 expenses = $540 out of pocket
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,536
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,240
Total Expenses
$5,780
Mortgage P&I
63%
$3,281
Property Taxes
9%
$489
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$576