Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.75% first-year return on $152k initial cash invested.
-4.75%
Cash On Cash
5.29%
Cap Rate
0.87
DSCR
$4,876
Rent
-$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,876 income − $5,478 expenses = $602 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,390
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,876
Total Expenses
$5,478
Mortgage P&I
66%
$3,225
Property Taxes
7%
$324
Home Insurance
5%
$224
HOA
1%
$48
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536