Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.84% first-year return on $157k initial cash invested.
-4.84%
Cash On Cash
5.19%
Cap Rate
0.87
DSCR
$4,785
Rent
-$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,785 income − $5,418 expenses = $633 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,618
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,785
Total Expenses
$5,418
Mortgage P&I
69%
$3,307
Property Taxes
5%
$249
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526