Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.78% first-year return on $153k initial cash invested.
-5.78%
Cash On Cash
5.2%
Cap Rate
0.84
DSCR
$5,262
Rent
-$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,262 income − $5,997 expenses = $735 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,415
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,262
Total Expenses
$5,997
Mortgage P&I
63%
$3,304
Property Taxes
13%
$705
Home Insurance
4%
$200
HOA
0%
$0
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$579