Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.73% first-year return on $158k initial cash invested.
-5.73%
Cash On Cash
5.1%
Cap Rate
0.84
DSCR
$4,929
Rent
-$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,929 income − $5,682 expenses = $753 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,648
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,929
Total Expenses
$5,682
Mortgage P&I
69%
$3,379
Property Taxes
7%
$345
Home Insurance
5%
$234
HOA
1%
$49
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542