Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.65% first-year return on $152k initial cash invested.
-18.65%
Cash On Cash
2.5%
Cap Rate
0.37
DSCR
$3,336
Rent
-$2,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,336 income − $5,697 expenses = $2,361 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,377
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,336
Total Expenses
$5,697
Mortgage P&I
107%
$3,556
Property Taxes
23%
$770
Home Insurance
7%
$238
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367