Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.42% first-year return on $152k initial cash invested.
-18.42%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$1,778
Rent
-$2,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,778 income − $4,117 expenses = $2,339 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
$1,778
Total Expenses
$4,117
Mortgage P&I
181%
$3,216
Property Taxes
2%
$31
Home Insurance
13%
$224
HOA
2%
$42
Property Management
12%
$213
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$196