Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.4% first-year return on $154k initial cash invested.
-11.4%
Cash On Cash
3.98%
Cap Rate
0.62
DSCR
$3,908
Rent
-$1,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,908 income − $5,367 expenses = $1,459 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,454
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,908
Total Expenses
$5,367
Mortgage P&I
88%
$3,445
Property Taxes
9%
$358
Home Insurance
6%
$236
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430