Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.2% first-year return on $155k initial cash invested.
-13.2%
Cash On Cash
3.01%
Cap Rate
0.51
DSCR
$2,834
Rent
-$1,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,834 income − $4,533 expenses = $1,699 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,834
Total Expenses
$4,533
Mortgage P&I
114%
$3,218
Property Taxes
4%
$124
Home Insurance
8%
$228
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312