Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.7% first-year return on $155k initial cash invested.
-19.7%
Cash On Cash
1.82%
Cap Rate
0.29
DSCR
$2,682
Rent
-$2,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,682 income − $5,232 expenses = $2,550 out of pocket
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,538
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,682
Total Expenses
$5,232
Mortgage P&I
128%
$3,433
Property Taxes
24%
$652
Home Insurance
9%
$236
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295