Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.33% first-year return on $152k initial cash invested.
-5.33%
Cash On Cash
5.24%
Cap Rate
0.86
DSCR
$5,544
Rent
-$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,544 income − $6,219 expenses = $675 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,382
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,544
Total Expenses
$6,219
Mortgage P&I
58%
$3,241
Property Taxes
15%
$822
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$665
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610