Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.82% first-year return on $152k initial cash invested.
-1.82%
Cash On Cash
5.93%
Cap Rate
1
DSCR
$5,484
Rent
-$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,484 income − $5,714 expenses = $230 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,359
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,484
Total Expenses
$5,714
Mortgage P&I
57%
$3,152
Property Taxes
9%
$470
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$165
Maintenance
4%
$219
Other
11%
$603