Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.55% first-year return on $153k initial cash invested.
-6.55%
Cash On Cash
5.43%
Cap Rate
0.82
DSCR
$5,343
Rent
-$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,343 income − $6,177 expenses = $834 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,416
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,343
Total Expenses
$6,177
Mortgage P&I
66%
$3,522
Property Taxes
12%
$618
Home Insurance
4%
$220
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588