Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.52% first-year return on $152k initial cash invested.
-10.52%
Cash On Cash
3.74%
Cap Rate
0.63
DSCR
$3,780
Rent
-$1,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,780 income − $5,115 expenses = $1,335 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%
$6,397
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,780
Total Expenses
$5,115
Mortgage P&I
84%
$3,176
Property Taxes
8%
$313
Home Insurance
6%
$228
HOA
3%
$113
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416