Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.38% first-year return on $152k initial cash invested.
-5.38%
Cash On Cash
5.32%
Cap Rate
0.86
DSCR
$5,190
Rent
-$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,190 income − $5,873 expenses = $683 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,392
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,190
Total Expenses
$5,873
Mortgage P&I
64%
$3,310
Property Taxes
11%
$569
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571