Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.68% first-year return on $154k initial cash invested.
-10.68%
Cash On Cash
3.81%
Cap Rate
0.63
DSCR
$3,576
Rent
-$1,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,576 income − $4,949 expenses = $1,373 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
$3,576
Total Expenses
$4,949
Mortgage P&I
92%
$3,288
Property Taxes
6%
$219
Home Insurance
6%
$227
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393