Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.06% first-year return on $155k initial cash invested.
-14.06%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$3,176
Rent
-$1,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,176 income − $4,996 expenses = $1,820 out of pocket
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,540
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,176
Total Expenses
$4,996
Mortgage P&I
103%
$3,275
Property Taxes
13%
$413
Home Insurance
7%
$229
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349