Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.48% first-year return on $156k initial cash invested.
-2.48%
Cash On Cash
5.81%
Cap Rate
0.97
DSCR
$5,592
Rent
-$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,592 income − $5,915 expenses = $323 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%
$6,575
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,592
Total Expenses
$5,915
Mortgage P&I
59%
$3,282
Property Taxes
9%
$495
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615