Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.96% first-year return on $154k initial cash invested.
-11.96%
Cash On Cash
3.28%
Cap Rate
0.56
DSCR
$4,108
Rent
-$1,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,108 income − $5,646 expenses = $1,538 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,108
Total Expenses
$5,646
Mortgage P&I
77%
$3,150
Property Taxes
19%
$785
Home Insurance
6%
$227
HOA
2%
$88
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452