Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.34% first-year return on $152k initial cash invested.
-3.34%
Cash On Cash
5.89%
Cap Rate
0.94
DSCR
$5,769
Rent
-$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,769 income − $6,191 expenses = $422 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,364
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,769
Total Expenses
$6,191
Mortgage P&I
57%
$3,316
Property Taxes
12%
$685
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$692
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635