Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.74% first-year return on $154k initial cash invested.
-14.74%
Cash On Cash
3.37%
Cap Rate
0.51
DSCR
$3,159
Rent
-$1,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,159 income − $5,057 expenses = $1,898 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,159
Total Expenses
$5,057
Mortgage P&I
114%
$3,596
Property Taxes
5%
$160
Home Insurance
7%
$228
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347