Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.97% first-year return on $158k initial cash invested.
-6.97%
Cash On Cash
4.78%
Cap Rate
0.78
DSCR
$4,606
Rent
-$917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,606 income − $5,523 expenses = $917 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,666
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,606
Total Expenses
$5,523
Mortgage P&I
74%
$3,387
Property Taxes
7%
$331
Home Insurance
5%
$239
HOA
0%
$0
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507