Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.96% first-year return on $155k initial cash invested.
-10.96%
Cash On Cash
3.87%
Cap Rate
0.63
DSCR
$3,936
Rent
-$1,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,936 income − $5,349 expenses = $1,413 out of pocket
Investment Breakdown
|
Purchase Price
$651k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,510
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,936
Total Expenses
$5,349
Mortgage P&I
85%
$3,357
Property Taxes
11%
$421
Home Insurance
6%
$234
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433