Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.49% first-year return on $153k initial cash invested.
-5.49%
Cash On Cash
5.4%
Cap Rate
0.86
DSCR
$5,870
Rent
-$699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,870 income − $6,569 expenses = $699 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,416
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,870
Total Expenses
$6,569
Mortgage P&I
57%
$3,349
Property Taxes
11%
$634
Home Insurance
4%
$228
HOA
6%
$362
Property Management
12%
$704
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$646