Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.85% first-year return on $153k initial cash invested.
-5.85%
Cash On Cash
5.1%
Cap Rate
0.84
DSCR
$5,498
Rent
-$748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,498 income − $6,246 expenses = $748 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,444
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,498
Total Expenses
$6,246
Mortgage P&I
59%
$3,267
Property Taxes
16%
$889
Home Insurance
4%
$220
HOA
0%
$0
Property Management
12%
$660
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$605