Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.3% first-year return on $157k initial cash invested.
-4.3%
Cash On Cash
5.55%
Cap Rate
0.9
DSCR
$5,498
Rent
-$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,498 income − $6,059 expenses = $561 out of pocket
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,606
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,498
Total Expenses
$6,059
Mortgage P&I
62%
$3,396
Property Taxes
6%
$352
Home Insurance
4%
$236
HOA
4%
$205
Property Management
12%
$660
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$605