Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.8% first-year return on $154k initial cash invested.
-12.8%
Cash On Cash
3.05%
Cap Rate
0.53
DSCR
$3,873
Rent
-$1,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,873 income − $5,514 expenses = $1,641 out of pocket
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,469
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,873
Total Expenses
$5,514
Mortgage P&I
81%
$3,130
Property Taxes
19%
$754
Home Insurance
8%
$313
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426