Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.13% first-year return on $158k initial cash invested.
-3.13%
Cash On Cash
5.67%
Cap Rate
0.95
DSCR
$5,824
Rent
-$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,824 income − $6,236 expenses = $412 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,670
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,824
Total Expenses
$6,236
Mortgage P&I
57%
$3,332
Property Taxes
12%
$678
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641