Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4% first-year return on $158k initial cash invested.
-4%
Cash On Cash
5.48%
Cap Rate
0.91
DSCR
$5,228
Rent
-$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,228 income − $5,755 expenses = $527 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,678
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,228
Total Expenses
$5,755
Mortgage P&I
64%
$3,366
Property Taxes
7%
$374
Home Insurance
5%
$238
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575