Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.64% first-year return on $153k initial cash invested.
-2.64%
Cash On Cash
6.05%
Cap Rate
0.97
DSCR
$5,676
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,676 income − $6,012 expenses = $336 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,429
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,676
Total Expenses
$6,012
Mortgage P&I
59%
$3,350
Property Taxes
9%
$484
Home Insurance
4%
$228
HOA
0%
$21
Property Management
12%
$681
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$624