Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.84% first-year return on $154k initial cash invested.
-15.84%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$2,652
Rent
-$2,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,652 income − $4,689 expenses = $2,037 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,652
Total Expenses
$4,689
Mortgage P&I
124%
$3,289
Property Taxes
10%
$271
Home Insurance
9%
$227
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292