Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.26% first-year return on $154k initial cash invested.
-15.26%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$3,597
Rent
-$1,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,597 income − $5,562 expenses = $1,965 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,597
Total Expenses
$5,562
Mortgage P&I
92%
$3,314
Property Taxes
22%
$796
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396