Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.61% first-year return on $155k initial cash invested.
-16.61%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$2,646
Rent
-$2,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,646 income − $4,785 expenses = $2,139 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,646
Total Expenses
$4,785
Mortgage P&I
122%
$3,219
Property Taxes
17%
$438
Home Insurance
9%
$228
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291