Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.3% first-year return on $155k initial cash invested.
-8.3%
Cash On Cash
4.66%
Cap Rate
0.74
DSCR
$4,816
Rent
-$1,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,816 income − $5,884 expenses = $1,068 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,816
Total Expenses
$5,884
Mortgage P&I
71%
$3,400
Property Taxes
11%
$512
Home Insurance
5%
$228
HOA
2%
$106
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$144
Maintenance
4%
$193
Other
11%
$530