Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.05% first-year return on $152k initial cash invested.
-1.05%
Cash On Cash
5.9%
Cap Rate
1.02
DSCR
$5,186
Rent
-$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,186 income − $5,319 expenses = $133 out of pocket
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,372
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,186
Total Expenses
$5,319
Mortgage P&I
59%
$3,060
Property Taxes
5%
$256
Home Insurance
4%
$228
HOA
0%
$13
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$156
Maintenance
4%
$207
Other
11%
$570