Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.65% first-year return on $152k initial cash invested.
-10.65%
Cash On Cash
4.09%
Cap Rate
0.65
DSCR
$4,622
Rent
-$1,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,622 income − $5,974 expenses = $1,352 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
$4,622
Total Expenses
$5,974
Mortgage P&I
72%
$3,347
Property Taxes
18%
$831
Home Insurance
5%
$224
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$508