Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.43% first-year return on $158k initial cash invested.
-7.43%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$4,947
Rent
-$978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,947 income − $5,925 expenses = $978 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,663
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,947
Total Expenses
$5,925
Mortgage P&I
68%
$3,357
Property Taxes
13%
$658
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544