Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.56% first-year return on $152k initial cash invested.
-5.56%
Cash On Cash
5.11%
Cap Rate
0.85
DSCR
$5,577
Rent
-$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,577 income − $6,283 expenses = $706 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,396
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,577
Total Expenses
$6,283
Mortgage P&I
57%
$3,204
Property Taxes
11%
$589
Home Insurance
4%
$228
HOA
7%
$367
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613