Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.6% first-year return on $153k initial cash invested.
-14.6%
Cash On Cash
3.02%
Cap Rate
0.49
DSCR
$3,660
Rent
-$1,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,660 income − $5,527 expenses = $1,867 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,452
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,660
Total Expenses
$5,527
Mortgage P&I
91%
$3,347
Property Taxes
18%
$676
Home Insurance
7%
$260
HOA
0%
$0
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$403