Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.53% first-year return on $152k initial cash invested.
-1.53%
Cash On Cash
6.17%
Cap Rate
1.01
DSCR
$5,835
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,835 income − $6,028 expenses = $193 out of pocket
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,373
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,835
Total Expenses
$6,028
Mortgage P&I
55%
$3,235
Property Taxes
10%
$582
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$700
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$642