Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.02% first-year return on $152k initial cash invested.
-13.02%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$3,016
Rent
-$1,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,016 income − $4,669 expenses = $1,653 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%
$6,395
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,016
Total Expenses
$4,669
Mortgage P&I
105%
$3,180
Property Taxes
7%
$205
Home Insurance
8%
$234
HOA
1%
$24
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$90
Maintenance
4%
$121
Other
11%
$332