Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.43% first-year return on $153k initial cash invested.
-4.43%
Cash On Cash
5.37%
Cap Rate
0.89
DSCR
$5,283
Rent
-$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,283 income − $5,846 expenses = $563 out of pocket
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,413
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,283
Total Expenses
$5,846
Mortgage P&I
61%
$3,223
Property Taxes
11%
$604
Home Insurance
4%
$224
HOA
0%
$0
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581