Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.16% first-year return on $155k initial cash invested.
-12.16%
Cash On Cash
4.19%
Cap Rate
0.63
DSCR
$5,506
Rent
-$1,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,506 income − $7,071 expenses = $1,565 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
7.5%
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
$5,506
Total Expenses
$7,071
Mortgage P&I
66%
$3,617
Property Taxes
25%
$1,354
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$661
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$606