Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.79% first-year return on $154k initial cash invested.
-12.79%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$3,546
Rent
-$1,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,546 income − $5,187 expenses = $1,641 out of pocket
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,472
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,546
Total Expenses
$5,187
Mortgage P&I
90%
$3,193
Property Taxes
17%
$596
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390