Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.02% first-year return on $158k initial cash invested.
-6.02%
Cash On Cash
4.91%
Cap Rate
0.82
DSCR
$4,824
Rent
-$791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,824 income − $5,615 expenses = $791 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,649
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,824
Total Expenses
$5,615
Mortgage P&I
69%
$3,318
Property Taxes
9%
$422
Home Insurance
5%
$234
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531