Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.96% first-year return on $157k initial cash invested.
-5.96%
Cash On Cash
4.95%
Cap Rate
0.82
DSCR
$4,720
Rent
-$782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,720 income − $5,502 expenses = $782 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,640
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,720
Total Expenses
$5,502
Mortgage P&I
71%
$3,331
Property Taxes
7%
$325
Home Insurance
5%
$241
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519