Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.93% first-year return on $154k initial cash invested.
-14.93%
Cash On Cash
3.16%
Cap Rate
0.49
DSCR
$3,410
Rent
-$1,922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,410 income − $5,332 expenses = $1,922 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,410
Total Expenses
$5,332
Mortgage P&I
103%
$3,499
Property Taxes
11%
$363
Home Insurance
7%
$228
HOA
2%
$84
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375