Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.86% first-year return on $158k initial cash invested.
-5.86%
Cash On Cash
5.64%
Cap Rate
0.85
DSCR
$5,553
Rent
-$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,553 income − $6,327 expenses = $774 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,685
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,553
Total Expenses
$6,327
Mortgage P&I
67%
$3,696
Property Taxes
9%
$505
Home Insurance
4%
$238
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611