Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.24% first-year return on $152k initial cash invested.
-16.24%
Cash On Cash
2.47%
Cap Rate
0.4
DSCR
$2,918
Rent
-$2,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,918 income − $4,982 expenses = $2,064 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,404
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,918
Total Expenses
$4,982
Mortgage P&I
112%
$3,264
Property Taxes
17%
$494
Home Insurance
8%
$231
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321