Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.65% first-year return on $152k initial cash invested.
-2.65%
Cash On Cash
5.71%
Cap Rate
0.96
DSCR
$5,094
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,094 income − $5,431 expenses = $337 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,399
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,094
Total Expenses
$5,431
Mortgage P&I
62%
$3,178
Property Taxes
6%
$290
Home Insurance
4%
$224
HOA
0%
$7
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560