Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.35% first-year return on $154k initial cash invested.
-13.35%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$3,818
Rent
-$1,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,818 income − $5,534 expenses = $1,716 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,818
Total Expenses
$5,534
Mortgage P&I
85%
$3,235
Property Taxes
19%
$715
Home Insurance
6%
$227
HOA
2%
$58
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420