Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.79% first-year return on $153k initial cash invested.
-2.79%
Cash On Cash
5.74%
Cap Rate
0.95
DSCR
$5,136
Rent
-$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,136 income − $5,491 expenses = $355 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,421
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,136
Total Expenses
$5,491
Mortgage P&I
63%
$3,222
Property Taxes
6%
$297
Home Insurance
4%
$227
HOA
0%
$0
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$565