Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.3% first-year return on $157k initial cash invested.
-5.3%
Cash On Cash
5.12%
Cap Rate
0.85
DSCR
$4,892
Rent
-$696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,892 income − $5,588 expenses = $696 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,642
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,892
Total Expenses
$5,588
Mortgage P&I
68%
$3,333
Property Taxes
7%
$350
Home Insurance
5%
$241
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538