Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.59% first-year return on $156k initial cash invested.
-5.59%
Cash On Cash
5.25%
Cap Rate
0.85
DSCR
$5,598
Rent
-$729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,598 income − $6,327 expenses = $729 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,592
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,598
Total Expenses
$6,327
Mortgage P&I
61%
$3,389
Property Taxes
14%
$803
Home Insurance
4%
$231
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616