Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.79% first-year return on $152k initial cash invested.
-9.79%
Cash On Cash
4.14%
Cap Rate
0.68
DSCR
$5,510
Rent
-$1,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,510 income − $6,753 expenses = $1,243 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,510
Total Expenses
$6,753
Mortgage P&I
59%
$3,233
Property Taxes
24%
$1,299
Home Insurance
4%
$224
HOA
2%
$125
Property Management
12%
$661
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$606