Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13% first-year return on $154k initial cash invested.
-13%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$2,972
Rent
-$1,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,972 income − $4,643 expenses = $1,671 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
$2,972
Total Expenses
$4,643
Mortgage P&I
110%
$3,269
Property Taxes
5%
$136
Home Insurance
8%
$227
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327