Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.59% first-year return on $155k initial cash invested.
-7.59%
Cash On Cash
4.91%
Cap Rate
0.77
DSCR
$4,548
Rent
-$977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,548 income − $5,525 expenses = $977 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,548
Total Expenses
$5,525
Mortgage P&I
76%
$3,453
Property Taxes
7%
$298
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500