Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.06% first-year return on $154k initial cash invested.
-16.06%
Cash On Cash
2.63%
Cap Rate
0.42
DSCR
$2,610
Rent
-$2,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,610 income − $4,672 expenses = $2,062 out of pocket
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,480
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,610
Total Expenses
$4,672
Mortgage P&I
129%
$3,379
Property Taxes
6%
$169
Home Insurance
9%
$238
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287