Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.51% first-year return on $151k initial cash invested.
-13.51%
Cash On Cash
3.08%
Cap Rate
0.51
DSCR
$3,216
Rent
-$1,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,216 income − $4,920 expenses = $1,704 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,216
Total Expenses
$4,920
Mortgage P&I
100%
$3,207
Property Taxes
12%
$397
Home Insurance
7%
$222
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$354