Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.59% first-year return on $152k initial cash invested.
-6.59%
Cash On Cash
5.22%
Cap Rate
0.82
DSCR
$5,398
Rent
-$835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,398 income − $6,233 expenses = $835 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,382
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,398
Total Expenses
$6,233
Mortgage P&I
63%
$3,393
Property Taxes
14%
$739
Home Insurance
4%
$224
HOA
1%
$41
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594