Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.28% first-year return on $152k initial cash invested.
-2.28%
Cash On Cash
5.88%
Cap Rate
0.99
DSCR
$6,138
Rent
-$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,138 income − $6,426 expenses = $288 out of pocket
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,369
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,138
Total Expenses
$6,426
Mortgage P&I
52%
$3,161
Property Taxes
15%
$928
Home Insurance
4%
$227
HOA
0%
$22
Property Management
12%
$737
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$675