Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.6% first-year return on $152k initial cash invested.
-3.6%
Cash On Cash
5.56%
Cap Rate
0.92
DSCR
$5,283
Rent
-$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,283 income − $5,739 expenses = $456 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,387
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,283
Total Expenses
$5,739
Mortgage P&I
61%
$3,203
Property Taxes
7%
$361
Home Insurance
4%
$228
HOA
3%
$152
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581