Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.82% first-year return on $155k initial cash invested.
-8.82%
Cash On Cash
4.19%
Cap Rate
0.7
DSCR
$3,861
Rent
-$1,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,861 income − $4,997 expenses = $1,136 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
$3,861
Total Expenses
$4,997
Mortgage P&I
84%
$3,252
Property Taxes
5%
$205
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425