Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.06% first-year return on $153k initial cash invested.
-3.06%
Cash On Cash
5.74%
Cap Rate
0.95
DSCR
$5,628
Rent
-$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,628 income − $6,019 expenses = $391 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,441
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,628
Total Expenses
$6,019
Mortgage P&I
58%
$3,248
Property Taxes
12%
$648
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$675
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619