Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.17% first-year return on $154k initial cash invested.
-13.17%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$3,532
Rent
-$1,693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,532 income − $5,225 expenses = $1,693 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,532
Total Expenses
$5,225
Mortgage P&I
93%
$3,284
Property Taxes
15%
$513
Home Insurance
6%
$227
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389