Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.39% first-year return on $151k initial cash invested.
-15.39%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$3,261
Rent
-$1,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,261 income − $5,196 expenses = $1,935 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,327
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,261
Total Expenses
$5,196
Mortgage P&I
97%
$3,152
Property Taxes
19%
$624
Home Insurance
10%
$312
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359