Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.45% first-year return on $156k initial cash invested.
-0.45%
Cash On Cash
6.38%
Cap Rate
1.05
DSCR
$5,739
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,739 income − $5,798 expenses = $59 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,581
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,739
Total Expenses
$5,798
Mortgage P&I
58%
$3,328
Property Taxes
5%
$278
Home Insurance
4%
$240
HOA
0%
$0
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$631