Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.92% first-year return on $154k initial cash invested.
-10.92%
Cash On Cash
3.81%
Cap Rate
0.62
DSCR
$3,674
Rent
-$1,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,674 income − $5,080 expenses = $1,406 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
$3,674
Total Expenses
$5,080
Mortgage P&I
90%
$3,322
Property Taxes
4%
$161
Home Insurance
6%
$228
HOA
3%
$120
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404