Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.78% first-year return on $153k initial cash invested.
-14.78%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$2,781
Rent
-$1,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,781 income − $4,661 expenses = $1,880 out of pocket
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,412
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,781
Total Expenses
$4,661
Mortgage P&I
117%
$3,242
Property Taxes
9%
$246
Home Insurance
8%
$228
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306