Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.29% first-year return on $153k initial cash invested.
-10.29%
Cash On Cash
3.91%
Cap Rate
0.64
DSCR
$3,758
Rent
-$1,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,758 income − $5,071 expenses = $1,313 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,434
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,758
Total Expenses
$5,071
Mortgage P&I
87%
$3,262
Property Taxes
8%
$296
Home Insurance
6%
$236
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413