Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.79% first-year return on $158k initial cash invested.
-3.79%
Cash On Cash
5.54%
Cap Rate
0.91
DSCR
$4,990
Rent
-$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,990 income − $5,489 expenses = $499 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,662
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,990
Total Expenses
$5,489
Mortgage P&I
68%
$3,376
Property Taxes
3%
$170
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549