Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.62% first-year return on $152k initial cash invested.
-3.62%
Cash On Cash
5.88%
Cap Rate
0.93
DSCR
$5,992
Rent
-$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,992 income − $6,450 expenses = $458 out of pocket
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,368
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,992
Total Expenses
$6,450
Mortgage P&I
56%
$3,338
Property Taxes
11%
$643
Home Insurance
4%
$231
HOA
3%
$200
Property Management
12%
$719
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$659