Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.56% first-year return on $151k initial cash invested.
-12.56%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$3,384
Rent
-$1,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,384 income − $4,968 expenses = $1,584 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,384
Total Expenses
$4,968
Mortgage P&I
92%
$3,114
Property Taxes
14%
$482
Home Insurance
7%
$222
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372