Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.2% first-year return on $153k initial cash invested.
-12.2%
Cash On Cash
3.47%
Cap Rate
0.57
DSCR
$3,586
Rent
-$1,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,586 income − $5,145 expenses = $1,559 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,445
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,586
Total Expenses
$5,145
Mortgage P&I
91%
$3,279
Property Taxes
12%
$417
Home Insurance
6%
$231
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394