Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.47% first-year return on $156k initial cash invested.
-2.47%
Cash On Cash
5.83%
Cap Rate
0.98
DSCR
$6,008
Rent
-$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,008 income − $6,329 expenses = $321 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,579
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,008
Total Expenses
$6,329
Mortgage P&I
55%
$3,279
Property Taxes
13%
$809
Home Insurance
3%
$199
HOA
0%
$0
Property Management
12%
$721
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$661