Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.38% first-year return on $155k initial cash invested.
-9.38%
Cash On Cash
4.04%
Cap Rate
0.68
DSCR
$3,982
Rent
-$1,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,982 income − $5,193 expenses = $1,211 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,517
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,982
Total Expenses
$5,193
Mortgage P&I
81%
$3,245
Property Taxes
7%
$297
Home Insurance
7%
$298
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$438