Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.92% first-year return on $151k initial cash invested.
-14.92%
Cash On Cash
3.29%
Cap Rate
0.5
DSCR
$3,200
Rent
-$1,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,200 income − $5,081 expenses = $1,881 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%
$6,349
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,200
Total Expenses
$5,081
Mortgage P&I
109%
$3,496
Property Taxes
9%
$275
Home Insurance
7%
$222
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352