Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.27% first-year return on $153k initial cash invested.
-12.27%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$3,224
Rent
-$1,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,224 income − $4,789 expenses = $1,565 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,434
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,224
Total Expenses
$4,789
Mortgage P&I
100%
$3,240
Property Taxes
7%
$224
Home Insurance
7%
$228
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355