Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.86% first-year return on $154k initial cash invested.
-9.86%
Cash On Cash
4.62%
Cap Rate
0.7
DSCR
$4,916
Rent
-$1,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,916 income − $6,185 expenses = $1,269 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,497
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,916
Total Expenses
$6,185
Mortgage P&I
73%
$3,576
Property Taxes
13%
$639
Home Insurance
5%
$228
HOA
1%
$70
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$147
Maintenance
4%
$197
Other
11%
$541