Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.64% first-year return on $156k initial cash invested.
-6.64%
Cash On Cash
4.7%
Cap Rate
0.8
DSCR
$5,020
Rent
-$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,020 income − $5,883 expenses = $863 out of pocket
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,565
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,020
Total Expenses
$5,883
Mortgage P&I
64%
$3,234
Property Taxes
14%
$679
Home Insurance
5%
$236
HOA
1%
$27
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552