Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.27% first-year return on $158k initial cash invested.
-4.27%
Cash On Cash
5.41%
Cap Rate
0.9
DSCR
$5,319
Rent
-$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,319 income − $5,883 expenses = $564 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,683
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,319
Total Expenses
$5,883
Mortgage P&I
63%
$3,365
Property Taxes
9%
$464
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$585