Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.59% first-year return on $157k initial cash invested.
-2.59%
Cash On Cash
5.94%
Cap Rate
0.98
DSCR
$6,448
Rent
-$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,448 income − $6,788 expenses = $340 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,630
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,448
Total Expenses
$6,788
Mortgage P&I
52%
$3,364
Property Taxes
15%
$974
Home Insurance
4%
$243
HOA
0%
$15
Property Management
12%
$774
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$709