Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.38% first-year return on $153k initial cash invested.
-10.38%
Cash On Cash
3.94%
Cap Rate
0.64
DSCR
$4,024
Rent
-$1,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,024 income − $5,347 expenses = $1,323 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,429
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,024
Total Expenses
$5,347
Mortgage P&I
81%
$3,271
Property Taxes
11%
$446
Home Insurance
6%
$228
HOA
1%
$33
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443