Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.12% first-year return on $155k initial cash invested.
-6.12%
Cash On Cash
4.9%
Cap Rate
0.81
DSCR
$4,497
Rent
-$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,497 income − $5,285 expenses = $788 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%
$6,503
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,497
Total Expenses
$5,285
Mortgage P&I
73%
$3,263
Property Taxes
6%
$252
Home Insurance
5%
$240
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495