Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.63% first-year return on $154k initial cash invested.
-11.63%
Cash On Cash
3.68%
Cap Rate
0.6
DSCR
$3,705
Rent
-$1,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,705 income − $5,202 expenses = $1,497 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,496
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,705
Total Expenses
$5,202
Mortgage P&I
90%
$3,342
Property Taxes
9%
$334
Home Insurance
6%
$233
HOA
1%
$33
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408