Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.22% first-year return on $155k initial cash invested.
-11.22%
Cash On Cash
3.86%
Cap Rate
0.62
DSCR
$3,646
Rent
-$1,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,646 income − $5,090 expenses = $1,444 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
$3,646
Total Expenses
$5,090
Mortgage P&I
93%
$3,388
Property Taxes
6%
$234
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401