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 $158k initial cash invested.
-7.08%
Cash On Cash
5.05%
Cap Rate
0.79
DSCR
$5,218
Rent
-$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,218 income − $6,153 expenses = $935 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,686
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,218
Total Expenses
$6,153
Mortgage P&I
68%
$3,540
Property Taxes
12%
$602
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$574