Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.03% first-year return on $153k initial cash invested.
-5.03%
Cash On Cash
5.18%
Cap Rate
0.86
DSCR
$4,752
Rent
-$643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,752 income − $5,395 expenses = $643 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,442
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,752
Total Expenses
$5,395
Mortgage P&I
68%
$3,232
Property Taxes
3%
$161
Home Insurance
5%
$238
HOA
3%
$148
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523