Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.34% first-year return on $152k initial cash invested.
-11.34%
Cash On Cash
3.98%
Cap Rate
0.63
DSCR
$4,256
Rent
-$1,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,256 income − $5,696 expenses = $1,440 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,397
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,256
Total Expenses
$5,696
Mortgage P&I
80%
$3,393
Property Taxes
15%
$628
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468