Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.34% first-year return on $153k initial cash invested.
-12.34%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$3,044
Rent
-$1,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $4,616 expenses = $1,572 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,424
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,044
Total Expenses
$4,616
Mortgage P&I
104%
$3,173
Property Taxes
6%
$172
Home Insurance
8%
$236
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335