Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.72% first-year return on $153k initial cash invested.
-5.72%
Cash On Cash
5.57%
Cap Rate
0.85
DSCR
$5,520
Rent
-$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,520 income − $6,248 expenses = $728 out of pocket
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,412
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,520
Total Expenses
$6,248
Mortgage P&I
63%
$3,481
Property Taxes
12%
$662
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$607