Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.44% first-year return on $154k initial cash invested.
-16.44%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$2,787
Rent
-$2,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,787 income − $4,901 expenses = $2,114 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,491
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,787
Total Expenses
$4,901
Mortgage P&I
116%
$3,240
Property Taxes
17%
$481
Home Insurance
8%
$233
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$307