Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.43% first-year return on $153k initial cash invested.
-13.43%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$2,940
Rent
-$1,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,940 income − $4,652 expenses = $1,712 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,425
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,940
Total Expenses
$4,652
Mortgage P&I
110%
$3,225
Property Taxes
7%
$198
Home Insurance
8%
$229
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$323