Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.09% first-year return on $154k initial cash invested.
-13.09%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$3,279
Rent
-$1,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $4,955 expenses = $1,676 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,461
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,279
Total Expenses
$4,955
Mortgage P&I
100%
$3,284
Property Taxes
9%
$287
Home Insurance
8%
$270
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361