Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.88% first-year return on $157k initial cash invested.
-2.88%
Cash On Cash
6.36%
Cap Rate
0.96
DSCR
$5,733
Rent
-$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,733 income − $6,110 expenses = $377 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,636
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,733
Total Expenses
$6,110
Mortgage P&I
64%
$3,667
Property Taxes
5%
$266
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$688
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$631