Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.48% first-year return on $155k initial cash invested.
-21.48%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$2,266
Rent
-$2,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,266 income − $5,031 expenses = $2,765 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,266
Total Expenses
$5,031
Mortgage P&I
146%
$3,306
Property Taxes
32%
$726
Home Insurance
10%
$228
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249