Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.99% first-year return on $157k initial cash invested.
-3.99%
Cash On Cash
5.43%
Cap Rate
0.91
DSCR
$5,811
Rent
-$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,811 income − $6,333 expenses = $522 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,616
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,811
Total Expenses
$6,333
Mortgage P&I
57%
$3,286
Property Taxes
12%
$715
Home Insurance
4%
$238
HOA
2%
$120
Property Management
12%
$697
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$639