Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.86% first-year return on $155k initial cash invested.
-17.86%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$2,139
Rent
-$2,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,139 income − $4,438 expenses = $2,299 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,139
Total Expenses
$4,438
Mortgage P&I
150%
$3,214
Property Taxes
13%
$268
Home Insurance
11%
$228
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$235