Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.83% first-year return on $155k initial cash invested.
-13.83%
Cash On Cash
3.32%
Cap Rate
0.52
DSCR
$3,742
Rent
-$1,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,742 income − $5,525 expenses = $1,783 out of pocket
Investment Breakdown
|
Purchase Price
$651k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,509
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,742
Total Expenses
$5,525
Mortgage P&I
92%
$3,434
Property Taxes
13%
$479
Home Insurance
6%
$236
HOA
3%
$103
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412