Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.18% first-year return on $154k initial cash invested.
-18.18%
Cash On Cash
1.91%
Cap Rate
0.31
DSCR
$2,025
Rent
-$2,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,025 income − $4,363 expenses = $2,338 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,025
Total Expenses
$4,363
Mortgage P&I
162%
$3,288
Property Taxes
8%
$159
Home Insurance
11%
$227
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223