Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.67% first-year return on $154k initial cash invested.
-12.67%
Cash On Cash
3.74%
Cap Rate
0.58
DSCR
$3,598
Rent
-$1,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,598 income − $5,229 expenses = $1,631 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,598
Total Expenses
$5,229
Mortgage P&I
98%
$3,513
Property Taxes
6%
$222
Home Insurance
6%
$228
HOA
1%
$42
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396