Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.57% first-year return on $155k initial cash invested.
-12.57%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$3,684
Rent
-$1,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,684 income − $5,304 expenses = $1,620 out of pocket
Investment Breakdown
|
Purchase Price
$651k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,507
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,684
Total Expenses
$5,304
Mortgage P&I
88%
$3,248
Property Taxes
16%
$573
Home Insurance
6%
$231
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$405