Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.63% first-year return on $153k initial cash invested.
-5.63%
Cash On Cash
4.99%
Cap Rate
0.84
DSCR
$5,024
Rent
-$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,024 income − $5,742 expenses = $718 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,436
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,024
Total Expenses
$5,742
Mortgage P&I
64%
$3,193
Property Taxes
12%
$595
Home Insurance
5%
$227
HOA
0%
$18
Property Management
12%
$603
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553