Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.98% first-year return on $158k initial cash invested.
-4.98%
Cash On Cash
5.43%
Cap Rate
0.87
DSCR
$5,244
Rent
-$654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,244 income − $5,898 expenses = $654 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,649
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,244
Total Expenses
$5,898
Mortgage P&I
66%
$3,450
Property Taxes
8%
$432
Home Insurance
4%
$233
HOA
0%
$0
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577