Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.59% first-year return on $152k initial cash invested.
-14.59%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$2,721
Rent
-$1,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,721 income − $4,568 expenses = $1,847 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,379
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,721
Total Expenses
$4,568
Mortgage P&I
120%
$3,260
Property Taxes
6%
$159
Home Insurance
8%
$223
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299