Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.98% first-year return on $152k initial cash invested.
-11.98%
Cash On Cash
3.46%
Cap Rate
0.57
DSCR
$3,603
Rent
-$1,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,603 income − $5,125 expenses = $1,522 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
$3,603
Total Expenses
$5,125
Mortgage P&I
89%
$3,224
Property Taxes
13%
$453
Home Insurance
6%
$224
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396