Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.79% first-year return on $153k initial cash invested.
-6.79%
Cash On Cash
4.87%
Cap Rate
0.8
DSCR
$5,073
Rent
-$865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,073 income − $5,938 expenses = $865 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,423
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,073
Total Expenses
$5,938
Mortgage P&I
64%
$3,268
Property Taxes
11%
$569
Home Insurance
4%
$228
HOA
3%
$148
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558