Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.37% first-year return on $158k initial cash invested.
-5.37%
Cash On Cash
4.92%
Cap Rate
0.84
DSCR
$5,036
Rent
-$709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,036 income − $5,745 expenses = $709 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,689
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,036
Total Expenses
$5,745
Mortgage P&I
65%
$3,248
Property Taxes
11%
$532
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554