Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.88% first-year return on $157k initial cash invested.
-3.88%
Cash On Cash
5.73%
Cap Rate
0.92
DSCR
$5,448
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,448 income − $5,955 expenses = $507 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,616
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,448
Total Expenses
$5,955
Mortgage P&I
63%
$3,448
Property Taxes
8%
$424
Home Insurance
4%
$231
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599