Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.13% first-year return on $158k initial cash invested.
-7.13%
Cash On Cash
4.74%
Cap Rate
0.78
DSCR
$5,174
Rent
-$937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,174 income − $6,111 expenses = $937 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,653
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,174
Total Expenses
$6,111
Mortgage P&I
65%
$3,358
Property Taxes
15%
$763
Home Insurance
4%
$231
HOA
0%
$0
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569