Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.12% first-year return on $154k initial cash invested.
-14.12%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$2,976
Rent
-$1,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,976 income − $4,794 expenses = $1,818 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
$2,976
Total Expenses
$4,794
Mortgage P&I
110%
$3,274
Property Taxes
9%
$268
Home Insurance
8%
$241
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327