Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.94% first-year return on $155k initial cash invested.
-6.94%
Cash On Cash
4.51%
Cap Rate
0.78
DSCR
$4,719
Rent
-$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,719 income − $5,617 expenses = $898 out of pocket
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,533
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,719
Total Expenses
$5,617
Mortgage P&I
67%
$3,164
Property Taxes
10%
$493
Home Insurance
5%
$236
HOA
3%
$119
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519