Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.71% first-year return on $157k initial cash invested.
-4.71%
Cash On Cash
5.3%
Cap Rate
0.88
DSCR
$5,337
Rent
-$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,337 income − $5,952 expenses = $615 out of pocket
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,612
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,337
Total Expenses
$5,952
Mortgage P&I
62%
$3,323
Property Taxes
8%
$435
Home Insurance
4%
$233
HOA
3%
$148
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$587