Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.94% first-year return on $155k initial cash invested.
-9.94%
Cash On Cash
4.04%
Cap Rate
0.66
DSCR
$4,024
Rent
-$1,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,024 income − $5,305 expenses = $1,281 out of pocket
Investment Breakdown
|
Purchase Price
$651k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,508
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,024
Total Expenses
$5,305
Mortgage P&I
82%
$3,309
Property Taxes
9%
$353
Home Insurance
6%
$228
HOA
1%
$46
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443