Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.33% first-year return on $157k initial cash invested.
-4.33%
Cash On Cash
5.42%
Cap Rate
0.9
DSCR
$5,554
Rent
-$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,554 income − $6,120 expenses = $566 out of pocket
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,607
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,554
Total Expenses
$6,120
Mortgage P&I
60%
$3,329
Property Taxes
12%
$667
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611