Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.08% first-year return on $153k initial cash invested.
-21.08%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$2,446
Rent
-$2,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,446 income − $5,142 expenses = $2,696 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,446
Total Expenses
$5,142
Mortgage P&I
131%
$3,215
Property Taxes
34%
$838
Home Insurance
9%
$226
HOA
1%
$31
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269