Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.69% first-year return on $152k initial cash invested.
-9.69%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$3,560
Rent
-$1,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,560 income − $4,787 expenses = $1,227 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,381
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,560
Total Expenses
$4,787
Mortgage P&I
90%
$3,188
Property Taxes
5%
$161
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$392