Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13% first-year return on $154k initial cash invested.
-13%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$3,285
Rent
-$1,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,285 income − $4,956 expenses = $1,671 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%
$6,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,285
Total Expenses
$4,956
Mortgage P&I
98%
$3,227
Property Taxes
12%
$386
Home Insurance
7%
$227
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$99
Maintenance
4%
$131
Other
11%
$361