Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.32% first-year return on $156k initial cash invested.
-5.32%
Cash On Cash
5.26%
Cap Rate
0.86
DSCR
$5,391
Rent
-$692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,391 income − $6,083 expenses = $692 out of pocket
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,572
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,391
Total Expenses
$6,083
Mortgage P&I
62%
$3,354
Property Taxes
13%
$699
Home Insurance
4%
$196
HOA
0%
$0
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593