Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.87% first-year return on $154k initial cash invested.
-10.87%
Cash On Cash
3.78%
Cap Rate
0.62
DSCR
$4,114
Rent
-$1,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,114 income − $5,513 expenses = $1,399 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,114
Total Expenses
$5,513
Mortgage P&I
80%
$3,279
Property Taxes
14%
$581
Home Insurance
6%
$228
HOA
1%
$25
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$123
Maintenance
4%
$165
Other
11%
$453