Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.91% first-year return on $152k initial cash invested.
-7.91%
Cash On Cash
4.48%
Cap Rate
0.74
DSCR
$4,402
Rent
-$1,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,402 income − $5,406 expenses = $1,004 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,402
Total Expenses
$5,406
Mortgage P&I
73%
$3,216
Property Taxes
11%
$470
Home Insurance
5%
$224
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484