Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.28% first-year return on $153k initial cash invested.
-5.28%
Cash On Cash
5.35%
Cap Rate
0.86
DSCR
$5,370
Rent
-$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,370 income − $6,045 expenses = $675 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,452
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,370
Total Expenses
$6,045
Mortgage P&I
62%
$3,337
Property Taxes
12%
$656
Home Insurance
4%
$226
HOA
0%
$0
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591