Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.63% first-year return on $152k initial cash invested.
-18.63%
Cash On Cash
2.36%
Cap Rate
0.36
DSCR
$3,260
Rent
-$2,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,260 income − $5,627 expenses = $2,367 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,403
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,260
Total Expenses
$5,627
Mortgage P&I
107%
$3,494
Property Taxes
24%
$794
Home Insurance
7%
$231
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359