Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.2% first-year return on $154k initial cash invested.
-8.2%
Cash On Cash
5.06%
Cap Rate
0.77
DSCR
$5,662
Rent
-$1,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,662 income − $6,718 expenses = $1,056 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
7.3%
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
$5,662
Total Expenses
$6,718
Mortgage P&I
63%
$3,568
Property Taxes
18%
$998
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$679
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$623