Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.34% first-year return on $152k initial cash invested.
-2.34%
Cash On Cash
6.39%
Cap Rate
0.98
DSCR
$5,838
Rent
-$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,838 income − $6,134 expenses = $296 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,377
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,838
Total Expenses
$6,134
Mortgage P&I
59%
$3,456
Property Taxes
8%
$456
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$642