Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.83% first-year return on $151k initial cash invested.
-5.83%
Cash On Cash
5.02%
Cap Rate
0.84
DSCR
$5,696
Rent
-$736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,696 income − $6,432 expenses = $736 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,356
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,696
Total Expenses
$6,432
Mortgage P&I
56%
$3,167
Property Taxes
11%
$633
Home Insurance
4%
$227
HOA
8%
$467
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627