Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.86% first-year return on $153k initial cash invested.
-11.86%
Cash On Cash
3.58%
Cap Rate
0.59
DSCR
$4,002
Rent
-$1,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,002 income − $5,518 expenses = $1,516 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,002
Total Expenses
$5,518
Mortgage P&I
82%
$3,282
Property Taxes
16%
$650
Home Insurance
6%
$226
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440