Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.27% first-year return on $153k initial cash invested.
-13.27%
Cash On Cash
3.85%
Cap Rate
0.57
DSCR
$3,825
Rent
-$1,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,825 income − $5,519 expenses = $1,694 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,438
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,825
Total Expenses
$5,519
Mortgage P&I
94%
$3,604
Property Taxes
10%
$385
Home Insurance
6%
$229
HOA
0%
$0
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421