Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.46% first-year return on $153k initial cash invested.
-12.46%
Cash On Cash
3.42%
Cap Rate
0.56
DSCR
$3,264
Rent
-$1,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,264 income − $4,857 expenses = $1,593 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%
$6,450
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,264
Total Expenses
$4,857
Mortgage P&I
101%
$3,300
Property Taxes
7%
$220
Home Insurance
7%
$226
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359