Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.28% first-year return on $154k initial cash invested.
-13.28%
Cash On Cash
3.41%
Cap Rate
0.54
DSCR
$3,036
Rent
-$1,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,036 income − $4,746 expenses = $1,710 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,036
Total Expenses
$4,746
Mortgage P&I
113%
$3,434
Property Taxes
2%
$53
Home Insurance
8%
$228
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334