Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.11% first-year return on $155k initial cash invested.
-15.11%
Cash On Cash
3.23%
Cap Rate
0.5
DSCR
$4,050
Rent
-$1,954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,050 income − $6,004 expenses = $1,954 out of pocket
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,534
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,050
Total Expenses
$6,004
Mortgage P&I
88%
$3,550
Property Taxes
12%
$486
Home Insurance
6%
$234
HOA
9%
$356
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446