Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.17% first-year return on $153k initial cash invested.
-16.17%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$3,730
Rent
-$2,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,730 income − $5,796 expenses = $2,066 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,443
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,730
Total Expenses
$5,796
Mortgage P&I
88%
$3,285
Property Taxes
27%
$1,015
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410