Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.77% first-year return on $154k initial cash invested.
-15.77%
Cash On Cash
3.01%
Cap Rate
0.46
DSCR
$3,208
Rent
-$2,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,208 income − $5,238 expenses = $2,030 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,208
Total Expenses
$5,238
Mortgage P&I
110%
$3,532
Property Taxes
12%
$388
Home Insurance
7%
$228
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353