Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.69% first-year return on $156k initial cash invested.
-1.69%
Cash On Cash
5.92%
Cap Rate
1
DSCR
$5,374
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,374 income − $5,594 expenses = $220 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,577
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,374
Total Expenses
$5,594
Mortgage P&I
60%
$3,248
Property Taxes
5%
$286
Home Insurance
4%
$233
HOA
0%
$0
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591