Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.79% first-year return on $152k initial cash invested.
-3.79%
Cash On Cash
6.46%
Cap Rate
0.94
DSCR
$6,288
Rent
-$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,288 income − $6,768 expenses = $480 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,386
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,288
Total Expenses
$6,768
Mortgage P&I
58%
$3,664
Property Taxes
11%
$702
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$755
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$692