Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.81% first-year return on $155k initial cash invested.
-8.81%
Cash On Cash
4.17%
Cap Rate
0.7
DSCR
$4,107
Rent
-$1,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,107 income − $5,241 expenses = $1,134 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
$4,107
Total Expenses
$5,241
Mortgage P&I
79%
$3,228
Property Taxes
9%
$389
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452