Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.45% first-year return on $157k initial cash invested.
-6.45%
Cash On Cash
4.8%
Cap Rate
0.8
DSCR
$4,760
Rent
-$846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,760 income − $5,606 expenses = $846 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,642
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,760
Total Expenses
$5,606
Mortgage P&I
70%
$3,315
Property Taxes
8%
$391
Home Insurance
5%
$236
HOA
1%
$46
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$524