Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.91% first-year return on $158k initial cash invested.
-6.91%
Cash On Cash
4.61%
Cap Rate
0.78
DSCR
$4,605
Rent
-$911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,605 income − $5,516 expenses = $911 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,672
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,605
Total Expenses
$5,516
Mortgage P&I
71%
$3,292
Property Taxes
9%
$422
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507