Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.56% first-year return on $151k initial cash invested.
-16.56%
Cash On Cash
2.91%
Cap Rate
0.44
DSCR
$3,633
Rent
-$2,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,633 income − $5,719 expenses = $2,086 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,340
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,633
Total Expenses
$5,719
Mortgage P&I
96%
$3,481
Property Taxes
12%
$441
Home Insurance
6%
$222
HOA
9%
$340
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400