Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.46% first-year return on $155k initial cash invested.
-13.46%
Cash On Cash
3.33%
Cap Rate
0.53
DSCR
$4,128
Rent
-$1,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,128 income − $5,869 expenses = $1,741 out of pocket
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,532
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,128
Total Expenses
$5,869
Mortgage P&I
82%
$3,386
Property Taxes
19%
$795
Home Insurance
7%
$285
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454