Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.73% first-year return on $152k initial cash invested.
-10.73%
Cash On Cash
3.96%
Cap Rate
0.64
DSCR
$4,102
Rent
-$1,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,102 income − $5,462 expenses = $1,360 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,385
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,102
Total Expenses
$5,462
Mortgage P&I
81%
$3,305
Property Taxes
13%
$539
Home Insurance
5%
$224
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451