Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.24% first-year return on $151k initial cash invested.
-14.24%
Cash On Cash
3.16%
Cap Rate
0.5
DSCR
$2,796
Rent
-$1,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,796 income − $4,590 expenses = $1,794 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,342
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,796
Total Expenses
$4,590
Mortgage P&I
120%
$3,353
Property Taxes
2%
$63
Home Insurance
8%
$222
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308