Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.07% first-year return on $158k initial cash invested.
-5.07%
Cash On Cash
5.18%
Cap Rate
0.86
DSCR
$4,953
Rent
-$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,953 income − $5,622 expenses = $669 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,685
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,953
Total Expenses
$5,622
Mortgage P&I
68%
$3,357
Property Taxes
7%
$333
Home Insurance
5%
$248
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545