Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.28% first-year return on $153k initial cash invested.
-12.28%
Cash On Cash
3.48%
Cap Rate
0.57
DSCR
$3,674
Rent
-$1,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,674 income − $5,241 expenses = $1,567 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,436
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,674
Total Expenses
$5,241
Mortgage P&I
90%
$3,289
Property Taxes
11%
$393
Home Insurance
6%
$229
HOA
2%
$81
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404