Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.9% first-year return on $152k initial cash invested.
-11.9%
Cash On Cash
3.99%
Cap Rate
0.62
DSCR
$4,586
Rent
-$1,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,586 income − $6,097 expenses = $1,511 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,586
Total Expenses
$6,097
Mortgage P&I
75%
$3,458
Property Taxes
19%
$857
Home Insurance
5%
$224
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$138
Maintenance
4%
$183
Other
11%
$504