Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.01% first-year return on $151k initial cash invested.
-18.01%
Cash On Cash
2.49%
Cap Rate
0.38
DSCR
$2,942
Rent
-$2,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,942 income − $5,212 expenses = $2,270 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,345
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,942
Total Expenses
$5,212
Mortgage P&I
118%
$3,468
Property Taxes
8%
$230
Home Insurance
8%
$228
HOA
10%
$285
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324