Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.47% first-year return on $155k initial cash invested.
-8.47%
Cash On Cash
4.26%
Cap Rate
0.71
DSCR
$3,795
Rent
-$1,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,795 income − $4,885 expenses = $1,090 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,795
Total Expenses
$4,885
Mortgage P&I
86%
$3,248
Property Taxes
3%
$119
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417