Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.4% first-year return on $155k initial cash invested.
-13.4%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$3,160
Rent
-$1,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,160 income − $4,885 expenses = $1,725 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,160
Total Expenses
$4,885
Mortgage P&I
104%
$3,297
Property Taxes
5%
$161
Home Insurance
7%
$228
HOA
4%
$125
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$348