Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.81% first-year return on $152k initial cash invested.
-7.81%
Cash On Cash
4.59%
Cap Rate
0.76
DSCR
$5,037
Rent
-$989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,037 income − $6,026 expenses = $989 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,383
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,037
Total Expenses
$6,026
Mortgage P&I
64%
$3,231
Property Taxes
12%
$624
Home Insurance
5%
$245
HOA
4%
$215
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554