Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.84% first-year return on $151k initial cash invested.
-16.84%
Cash On Cash
2.8%
Cap Rate
0.43
DSCR
$3,084
Rent
-$2,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,084 income − $5,200 expenses = $2,116 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,321
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,084
Total Expenses
$5,200
Mortgage P&I
112%
$3,467
Property Taxes
15%
$457
Home Insurance
7%
$228
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$339