Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.31% first-year return on $154k initial cash invested.
-9.31%
Cash On Cash
4.17%
Cap Rate
0.69
DSCR
$4,293
Rent
-$1,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,293 income − $5,492 expenses = $1,199 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,293
Total Expenses
$5,492
Mortgage P&I
77%
$3,286
Property Taxes
11%
$482
Home Insurance
5%
$228
HOA
1%
$36
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472