Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.66% first-year return on $156k initial cash invested.
-5.66%
Cash On Cash
5.44%
Cap Rate
0.85
DSCR
$5,760
Rent
-$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,760 income − $6,495 expenses = $735 out of pocket
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,567
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,760
Total Expenses
$6,495
Mortgage P&I
60%
$3,480
Property Taxes
14%
$829
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$634