Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.75% first-year return on $155k initial cash invested.
-14.75%
Cash On Cash
2.99%
Cap Rate
0.48
DSCR
$4,497
Rent
-$1,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,497 income − $6,397 expenses = $1,900 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,502
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,497
Total Expenses
$6,397
Mortgage P&I
74%
$3,339
Property Taxes
24%
$1,073
Home Insurance
10%
$455
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495