Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.47% first-year return on $151k initial cash invested.
-15.47%
Cash On Cash
3.06%
Cap Rate
0.47
DSCR
$3,310
Rent
-$1,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,310 income − $5,250 expenses = $1,940 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,311
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,310
Total Expenses
$5,250
Mortgage P&I
103%
$3,419
Property Taxes
14%
$479
Home Insurance
7%
$228
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364