Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.58% first-year return on $152k initial cash invested.
-4.58%
Cash On Cash
5.5%
Cap Rate
0.89
DSCR
$5,602
Rent
-$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,602 income − $6,184 expenses = $582 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,401
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,602
Total Expenses
$6,184
Mortgage P&I
59%
$3,290
Property Taxes
13%
$754
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616