Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.35% first-year return on $153k initial cash invested.
-3.35%
Cash On Cash
5.53%
Cap Rate
0.93
DSCR
$4,850
Rent
-$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,850 income − $5,276 expenses = $426 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,419
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,850
Total Expenses
$5,276
Mortgage P&I
66%
$3,191
Property Taxes
4%
$199
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$582
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534