Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.33% first-year return on $157k initial cash invested.
-7.33%
Cash On Cash
4.59%
Cap Rate
0.77
DSCR
$5,055
Rent
-$957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,055 income − $6,012 expenses = $957 out of pocket
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,607
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,055
Total Expenses
$6,012
Mortgage P&I
65%
$3,280
Property Taxes
14%
$712
Home Insurance
4%
$201
HOA
2%
$100
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556