Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.08% first-year return on $158k initial cash invested.
-5.08%
Cash On Cash
5.2%
Cap Rate
0.86
DSCR
$5,121
Rent
-$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,121 income − $5,790 expenses = $669 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,668
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,121
Total Expenses
$5,790
Mortgage P&I
65%
$3,351
Property Taxes
9%
$463
Home Insurance
5%
$234
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563