Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.76% first-year return on $154k initial cash invested.
-12.76%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$3,132
Rent
-$1,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,132 income − $4,772 expenses = $1,640 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,485
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,132
Total Expenses
$4,772
Mortgage P&I
103%
$3,214
Property Taxes
7%
$219
Home Insurance
8%
$236
HOA
1%
$38
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345