Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.14% first-year return on $158k initial cash invested.
-5.14%
Cash On Cash
5.27%
Cap Rate
0.86
DSCR
$5,324
Rent
-$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,324 income − $5,999 expenses = $675 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,648
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,324
Total Expenses
$5,999
Mortgage P&I
63%
$3,379
Property Taxes
11%
$576
Home Insurance
4%
$233
HOA
0%
$0
Property Management
12%
$639
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$586