Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.87% first-year return on $157k initial cash invested.
-5.87%
Cash On Cash
4.94%
Cap Rate
0.82
DSCR
$4,665
Rent
-$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,665 income − $5,434 expenses = $769 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,626
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,665
Total Expenses
$5,434
Mortgage P&I
71%
$3,311
Property Taxes
5%
$217
Home Insurance
5%
$236
HOA
2%
$83
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513