Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.98% first-year return on $155k initial cash invested.
-17.98%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$2,481
Rent
-$2,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,481 income − $4,796 expenses = $2,315 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,481
Total Expenses
$4,796
Mortgage P&I
130%
$3,237
Property Taxes
20%
$488
Home Insurance
9%
$228
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273