Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.97% first-year return on $155k initial cash invested.
-13.97%
Cash On Cash
3.75%
Cap Rate
0.56
DSCR
$4,428
Rent
-$1,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,428 income − $6,227 expenses = $1,799 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,502
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,428
Total Expenses
$6,227
Mortgage P&I
83%
$3,656
Property Taxes
19%
$856
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487