Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.51% first-year return on $152k initial cash invested.
-5.51%
Cash On Cash
5.05%
Cap Rate
0.84
DSCR
$4,962
Rent
-$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,962 income − $5,662 expenses = $700 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,404
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,962
Total Expenses
$5,662
Mortgage P&I
64%
$3,196
Property Taxes
11%
$552
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$546