Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.78% first-year return on $154k initial cash invested.
-11.78%
Cash On Cash
3.46%
Cap Rate
0.57
DSCR
$3,270
Rent
-$1,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,270 income − $4,777 expenses = $1,507 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,456
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,270
Total Expenses
$4,777
Mortgage P&I
99%
$3,236
Property Taxes
5%
$148
Home Insurance
7%
$231
HOA
2%
$50
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360