Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.77% first-year return on $153k initial cash invested.
-13.77%
Cash On Cash
3.15%
Cap Rate
0.51
DSCR
$3,525
Rent
-$1,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,525 income − $5,280 expenses = $1,755 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,427
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,525
Total Expenses
$5,280
Mortgage P&I
94%
$3,300
Property Taxes
15%
$545
Home Insurance
7%
$236
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388