Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.48% first-year return on $152k initial cash invested.
-10.48%
Cash On Cash
3.91%
Cap Rate
0.64
DSCR
$4,410
Rent
-$1,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,410 income − $5,737 expenses = $1,327 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,376
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,410
Total Expenses
$5,737
Mortgage P&I
73%
$3,227
Property Taxes
18%
$784
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485