Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.24% first-year return on $152k initial cash invested.
-10.24%
Cash On Cash
4.19%
Cap Rate
0.66
DSCR
$4,186
Rent
-$1,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,186 income − $5,486 expenses = $1,300 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,400
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,186
Total Expenses
$5,486
Mortgage P&I
80%
$3,367
Property Taxes
11%
$473
Home Insurance
5%
$224
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$126
Maintenance
4%
$167
Other
11%
$460