Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.32% first-year return on $156k initial cash invested.
-7.32%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$5,134
Rent
-$955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,134 income − $6,089 expenses = $955 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,594
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,134
Total Expenses
$6,089
Mortgage P&I
64%
$3,301
Property Taxes
9%
$440
Home Insurance
5%
$236
HOA
7%
$367
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$565