Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.03% first-year return on $152k initial cash invested.
-5.03%
Cash On Cash
5.06%
Cap Rate
0.86
DSCR
$4,707
Rent
-$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,707 income − $5,344 expenses = $637 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,384
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,707
Total Expenses
$5,344
Mortgage P&I
67%
$3,140
Property Taxes
7%
$324
Home Insurance
5%
$224
HOA
1%
$56
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518