Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.13% first-year return on $152k initial cash invested.
-5.13%
Cash On Cash
5.13%
Cap Rate
0.85
DSCR
$4,410
Rent
-$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,410 income − $5,060 expenses = $650 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,389
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,410
Total Expenses
$5,060
Mortgage P&I
73%
$3,203
Property Taxes
4%
$167
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485