Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.81% first-year return on $151k initial cash invested.
-12.81%
Cash On Cash
3.51%
Cap Rate
0.56
DSCR
$3,621
Rent
-$1,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,621 income − $5,237 expenses = $1,616 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,349
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,621
Total Expenses
$5,237
Mortgage P&I
92%
$3,330
Property Taxes
9%
$310
Home Insurance
6%
$222
HOA
4%
$143
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398