Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.31% first-year return on $155k initial cash invested.
-10.31%
Cash On Cash
3.88%
Cap Rate
0.64
DSCR
$3,916
Rent
-$1,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,916 income − $5,243 expenses = $1,327 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,916
Total Expenses
$5,243
Mortgage P&I
84%
$3,273
Property Taxes
10%
$410
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$117
Maintenance
4%
$157
Other
11%
$431