Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.52% first-year return on $158k initial cash invested.
-4.52%
Cash On Cash
5.5%
Cap Rate
0.9
DSCR
$6,150
Rent
-$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,150 income − $6,744 expenses = $594 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,656
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,150
Total Expenses
$6,744
Mortgage P&I
55%
$3,401
Property Taxes
9%
$552
Home Insurance
4%
$236
HOA
8%
$465
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676