Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.9% first-year return on $156k initial cash invested.
-6.9%
Cash On Cash
4.85%
Cap Rate
0.79
DSCR
$4,668
Rent
-$896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,668 income − $5,564 expenses = $896 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%
$6,568
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,668
Total Expenses
$5,564
Mortgage P&I
72%
$3,364
Property Taxes
8%
$355
Home Insurance
5%
$236
HOA
0%
$22
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513