Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.34% first-year return on $155k initial cash invested.
-12.34%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$4,371
Rent
-$1,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,371 income − $5,960 expenses = $1,589 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,371
Total Expenses
$5,960
Mortgage P&I
75%
$3,260
Property Taxes
14%
$597
Home Insurance
5%
$228
HOA
9%
$388
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481