Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.16% first-year return on $156k initial cash invested.
-5.16%
Cash On Cash
5.81%
Cap Rate
0.87
DSCR
$4,899
Rent
-$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,899 income − $5,571 expenses = $672 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,590
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,899
Total Expenses
$5,571
Mortgage P&I
75%
$3,665
Property Taxes
0%
$9
Home Insurance
5%
$231
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539