Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.32% first-year return on $156k initial cash invested.
-2.32%
Cash On Cash
5.74%
Cap Rate
0.97
DSCR
$5,290
Rent
-$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,290 income − $5,592 expenses = $302 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.2%
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
$5,290
Total Expenses
$5,592
Mortgage P&I
61%
$3,243
Property Taxes
5%
$262
Home Insurance
5%
$287
HOA
0%
$0
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582