Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.38% first-year return on $151k initial cash invested.
-12.38%
Cash On Cash
3.21%
Cap Rate
0.55
DSCR
$3,608
Rent
-$1,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,608 income − $5,169 expenses = $1,561 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,347
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,608
Total Expenses
$5,169
Mortgage P&I
86%
$3,117
Property Taxes
16%
$590
Home Insurance
7%
$236
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397