Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.73% first-year return on $152k initial cash invested.
-14.73%
Cash On Cash
3.12%
Cap Rate
0.49
DSCR
$3,680
Rent
-$1,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,680 income − $5,545 expenses = $1,865 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,680
Total Expenses
$5,545
Mortgage P&I
92%
$3,376
Property Taxes
19%
$690
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405