Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.98% first-year return on $153k initial cash invested.
-6.98%
Cash On Cash
5.25%
Cap Rate
0.8
DSCR
$5,109
Rent
-$888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,109 income − $5,997 expenses = $888 out of pocket
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,409
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,109
Total Expenses
$5,997
Mortgage P&I
68%
$3,490
Property Taxes
11%
$544
Home Insurance
4%
$227
HOA
0%
$0
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562