Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.32% first-year return on $156k initial cash invested.
-2.32%
Cash On Cash
5.81%
Cap Rate
0.98
DSCR
$5,787
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,787 income − $6,088 expenses = $301 out of pocket
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,561
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,787
Total Expenses
$6,088
Mortgage P&I
56%
$3,248
Property Taxes
11%
$628
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$174
Maintenance
4%
$231
Other
11%
$637