Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.26% first-year return on $153k initial cash invested.
-6.26%
Cash On Cash
5.02%
Cap Rate
0.82
DSCR
$5,168
Rent
-$800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,168 income − $5,968 expenses = $800 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,448
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,168
Total Expenses
$5,968
Mortgage P&I
64%
$3,288
Property Taxes
13%
$695
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$568