Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.08% first-year return on $156k initial cash invested.
-7.08%
Cash On Cash
4.69%
Cap Rate
0.79
DSCR
$5,631
Rent
-$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,631 income − $6,550 expenses = $919 out of pocket
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,560
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,631
Total Expenses
$6,550
Mortgage P&I
58%
$3,258
Property Taxes
20%
$1,151
Home Insurance
4%
$227
HOA
0%
$0
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619