Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.06% first-year return on $156k initial cash invested.
-4.06%
Cash On Cash
5.39%
Cap Rate
0.9
DSCR
$4,878
Rent
-$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,878 income − $5,407 expenses = $529 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,586
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,878
Total Expenses
$5,407
Mortgage P&I
67%
$3,292
Property Taxes
5%
$224
Home Insurance
5%
$233
HOA
0%
$0
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$537