Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.11% first-year return on $152k initial cash invested.
-12.11%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$4,395
Rent
-$1,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,395 income − $5,933 expenses = $1,538 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,402
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,395
Total Expenses
$5,933
Mortgage P&I
72%
$3,180
Property Taxes
12%
$508
Home Insurance
5%
$233
HOA
12%
$518
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483