Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.71% first-year return on $154k initial cash invested.
-12.71%
Cash On Cash
3.32%
Cap Rate
0.54
DSCR
$3,177
Rent
-$1,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,177 income − $4,813 expenses = $1,636 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,177
Total Expenses
$4,813
Mortgage P&I
104%
$3,307
Property Taxes
6%
$199
Home Insurance
7%
$228
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349