Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.79% first-year return on $155k initial cash invested.
-10.79%
Cash On Cash
3.8%
Cap Rate
0.63
DSCR
$4,162
Rent
-$1,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,162 income − $5,553 expenses = $1,391 out of pocket
Investment Breakdown
|
Purchase Price
$651k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,512
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,162
Total Expenses
$5,553
Mortgage P&I
79%
$3,286
Property Taxes
15%
$620
Home Insurance
6%
$233
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458