Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.25% first-year return on $158k initial cash invested.
-6.25%
Cash On Cash
4.81%
Cap Rate
0.81
DSCR
$5,061
Rent
-$824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,061 income − $5,885 expenses = $824 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,679
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,061
Total Expenses
$5,885
Mortgage P&I
65%
$3,299
Property Taxes
12%
$630
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$557