Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.97% first-year return on $155k initial cash invested.
-16.97%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$2,193
Rent
-$2,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,193 income − $4,378 expenses = $2,185 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,193
Total Expenses
$4,378
Mortgage P&I
150%
$3,286
Property Taxes
5%
$118
Home Insurance
10%
$228
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241