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 $155k initial cash invested.
-15.26%
Cash On Cash
2.87%
Cap Rate
0.46
DSCR
$2,906
Rent
-$1,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $4,871 expenses = $1,965 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%
$6,501
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,906
Total Expenses
$4,871
Mortgage P&I
117%
$3,402
Property Taxes
8%
$242
Home Insurance
8%
$239
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320