Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.93% first-year return on $157k initial cash invested.
-6.93%
Cash On Cash
5.11%
Cap Rate
0.8
DSCR
$5,283
Rent
-$904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,283 income − $6,187 expenses = $904 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,596
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,283
Total Expenses
$6,187
Mortgage P&I
66%
$3,502
Property Taxes
12%
$654
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581