Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.93% first-year return on $157k initial cash invested.
-6.93%
Cash On Cash
4.89%
Cap Rate
0.79
DSCR
$5,064
Rent
-$909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,064 income − $5,973 expenses = $909 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,637
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,064
Total Expenses
$5,973
Mortgage P&I
67%
$3,410
Property Taxes
12%
$595
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557