Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.35% first-year return on $152k initial cash invested.
-16.35%
Cash On Cash
2.28%
Cap Rate
0.39
DSCR
$3,264
Rent
-$2,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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%
$6,399
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,264
Total Expenses
$5,340
Mortgage P&I
97%
$3,163
Property Taxes
26%
$842
Home Insurance
7%
$224
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359