Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.29% first-year return on $153k initial cash invested.
-2.29%
Cash On Cash
6.04%
Cap Rate
0.98
DSCR
$5,642
Rent
-$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,642 income − $5,934 expenses = $292 out of pocket
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,414
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,642
Total Expenses
$5,934
Mortgage P&I
58%
$3,296
Property Taxes
9%
$495
Home Insurance
4%
$224
HOA
0%
$0
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621