Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.97% first-year return on $155k initial cash invested.
-9.97%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$4,077
Rent
-$1,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,077 income − $5,363 expenses = $1,286 out of pocket
Investment Breakdown
|
Purchase Price
$651k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,512
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,077
Total Expenses
$5,363
Mortgage P&I
79%
$3,231
Property Taxes
11%
$451
Home Insurance
6%
$233
HOA
2%
$63
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448