Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.04% first-year return on $153k initial cash invested.
-5.04%
Cash On Cash
5.56%
Cap Rate
0.88
DSCR
$5,726
Rent
-$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,726 income − $6,368 expenses = $642 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,424
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,726
Total Expenses
$6,368
Mortgage P&I
59%
$3,388
Property Taxes
14%
$809
Home Insurance
4%
$224
HOA
0%
$0
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630