Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.12% first-year return on $158k initial cash invested.
-5.12%
Cash On Cash
5.34%
Cap Rate
0.87
DSCR
$5,499
Rent
-$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,499 income − $6,175 expenses = $676 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,684
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,499
Total Expenses
$6,175
Mortgage P&I
62%
$3,428
Property Taxes
12%
$641
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$660
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$605