Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.99% first-year return on $152k initial cash invested.
-18.99%
Cash On Cash
1.88%
Cap Rate
0.3
DSCR
$1,946
Rent
-$2,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,946 income − $4,358 expenses = $2,412 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,399
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,946
Total Expenses
$4,358
Mortgage P&I
171%
$3,336
Property Taxes
7%
$136
Home Insurance
12%
$224
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214