Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.93% first-year return on $153k initial cash invested.
-5.93%
Cash On Cash
5.38%
Cap Rate
0.84
DSCR
$5,202
Rent
-$756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,202 income − $5,958 expenses = $756 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,425
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,202
Total Expenses
$5,958
Mortgage P&I
66%
$3,428
Property Taxes
10%
$500
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572