Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.95% first-year return on $156k initial cash invested.
-14.95%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$2,499
Rent
-$1,938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,499 income − $4,437 expenses = $1,938 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,549
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,499
Total Expenses
$4,437
Mortgage P&I
130%
$3,241
Property Taxes
2%
$50
Home Insurance
9%
$229
HOA
3%
$67
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275