Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12% first-year return on $153k initial cash invested.
-12%
Cash On Cash
3.74%
Cap Rate
0.6
DSCR
$4,532
Rent
-$1,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,532 income − $6,066 expenses = $1,534 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,447
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,532
Total Expenses
$6,066
Mortgage P&I
74%
$3,363
Property Taxes
21%
$936
Home Insurance
5%
$226
HOA
0%
$0
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499