Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.72% first-year return on $153k initial cash invested.
-15.72%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$3,582
Rent
-$2,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,582 income − $5,588 expenses = $2,006 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,437
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,582
Total Expenses
$5,588
Mortgage P&I
90%
$3,213
Property Taxes
26%
$930
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394