Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.91% first-year return on $153k initial cash invested.
-14.91%
Cash On Cash
2.9%
Cap Rate
0.46
DSCR
$2,802
Rent
-$1,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,802 income − $4,704 expenses = $1,902 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,431
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,802
Total Expenses
$4,704
Mortgage P&I
119%
$3,344
Property Taxes
6%
$172
Home Insurance
8%
$236
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308